
CITIC Telecom International Holdings Ltd
HKEX:1883

Intrinsic Value
The intrinsic value of one
CITIC Telecom International Holdings Ltd
stock under the Base Case scenario is
3.78
HKD.
Compared to the current market price of 2.39 HKD,
CITIC Telecom International Holdings Ltd
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
CITIC Telecom International Holdings Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
CITIC Telecom International Holdings Ltd
Balance Sheet Decomposition
CITIC Telecom International Holdings Ltd
Current Assets | 3.7B |
Cash & Short-Term Investments | 1.6B |
Receivables | 1.7B |
Other Current Assets | 377m |
Non-Current Assets | 13.7B |
Long-Term Investments | 679m |
PP&E | 2.4B |
Intangibles | 10.4B |
Other Non-Current Assets | 239m |
Free Cash Flow Analysis
CITIC Telecom International Holdings Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
CITIC Telecom International Holdings Ltd
Revenue
|
9.6B
HKD
|
Cost of Revenue
|
-6B
HKD
|
Gross Profit
|
3.6B
HKD
|
Operating Expenses
|
-2.3B
HKD
|
Operating Income
|
1.3B
HKD
|
Other Expenses
|
-370m
HKD
|
Net Income
|
910m
HKD
|
Profitability Score
Profitability Due Diligence
CITIC Telecom International Holdings Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
CITIC Telecom International Holdings Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
CITIC Telecom International Holdings Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Score
CITIC Telecom International Holdings Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
CITIC Telecom International Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
CITIC Telecom International Holdings Ltd
is 2.65 HKD
with a low forecast of 2.63 HKD and a high forecast of 2.73 HKD.
Dividends
Current shareholder yield for CITIC Telecom International Holdings Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CITIC Telecom International Holdings Ltd
stock under the Base Case scenario is
3.78
HKD.
Compared to the current market price of 2.39 HKD,
CITIC Telecom International Holdings Ltd
is
Undervalued by 37%.