S

Smartone Telecommunications Holdings Ltd
HKEX:315

Watchlist Manager
Smartone Telecommunications Holdings Ltd
HKEX:315
Watchlist
Price: 4.75 HKD 0.42% Market Closed
Market Cap: 5.2B HKD

Relative Value

The Relative Value of one Smartone Telecommunications Holdings Ltd stock under the Base Case scenario is 4.46 HKD. Compared to the current market price of 4.75 HKD, Smartone Telecommunications Holdings Ltd is Overvalued by 6%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
4.46 HKD
Overvaluation 6%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
69
Median 3Y
0.7
Median 5Y
0.7
Industry
1.5
Forward
0.9
vs History
38
vs Industry
46
Median 3Y
11
Median 5Y
10.3
Industry
16.9
Forward
10.5
vs History
17
vs Industry
66
Median 3Y
2.2
Median 5Y
2.1
Industry
6.4
vs History
60
vs Industry
40
Median 3Y
6.1
Median 5Y
7.5
Industry
15.6
vs History
12
vs Industry
65
Median 3Y
0.9
Median 5Y
0.9
Industry
2.1
vs History
28
vs Industry
81
Median 3Y
0.5
Median 5Y
0.5
Industry
2.1
Forward
0.6
vs History
42
vs Industry
82
Median 3Y
0.8
Median 5Y
0.9
Industry
4
vs History
28
vs Industry
68
Median 3Y
4.3
Median 5Y
4.3
Industry
8.1
Forward
1.5
vs History
52
vs Industry
59
Median 3Y
4.7
Median 5Y
4.8
Industry
13.1
Forward
4.9
vs History
55
vs Industry
71
Median 3Y
1.5
Median 5Y
1.6
Industry
8.6
vs History
60
vs Industry
57
Median 3Y
2.5
Median 5Y
2.6
Industry
15.4
vs History
33
vs Industry
84
Median 3Y
0.4
Median 5Y
0.4
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Smartone Telecommunications Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Smartone Telecommunications Holdings Ltd
HKEX:315
5.2B HKD 0.8 10.9 4.7 4.7
ZA
MTN Group Ltd
JSE:MTN
299.6B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
262.8B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
223B USD 2.6 18.8 9.3 15.5
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.7 9.5 9.5
JP
SoftBank Group Corp
TSE:9984
23T JPY 3.1 13.3 21.8 48
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9T INR 6.1 30.9 12 22
JP
KDDI Corp
TSE:9433
10.8T JPY 1.8 15.9 7.1 11.6
JP
SoftBank Corp
TSE:9434
10.3T JPY 1.5 19 8.5 15.2
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.4 4.5 8.7
UK
Vodafone Group PLC
LSE:VOD
24.2B GBP 0.7 -6.2 173.9 619.3
P/E Multiple
Earnings Growth PEG
HK
S
Smartone Telecommunications Holdings Ltd
HKEX:315
Average P/E: 16.9
10.9
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.8
15%
1.3
CN
China Mobile Ltd
SSE:600941
9.7
5%
1.9
JP
SoftBank Group Corp
TSE:9984
13.3
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.9
17%
1.8
JP
KDDI Corp
TSE:9433
15.9
11%
1.4
JP
SoftBank Corp
TSE:9434
19
8%
2.4
MX
America Movil SAB de CV
BMV:AMXB
16.4
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
S
Smartone Telecommunications Holdings Ltd
HKEX:315
Average EV/EBITDA: 27.9
4.7
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.3
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.5
33%
0.3
JP
SoftBank Group Corp
TSE:9984
21.8
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12
18%
0.7
JP
KDDI Corp
TSE:9433
7.1
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
173.9
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
S
Smartone Telecommunications Holdings Ltd
HKEX:315
Average EV/EBIT: 83.8
4.7
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.5
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.5
6%
1.6
JP
SoftBank Group Corp
TSE:9984
48
18%
2.7
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22
27%
0.8
JP
KDDI Corp
TSE:9433
11.6
N/A N/A
JP
SoftBank Corp
TSE:9434
15.2
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.7
9%
1
UK
Vodafone Group PLC
LSE:VOD
619.3
1%
619.3