China Mobile Ltd
HKEX:941

Watchlist Manager
China Mobile Ltd Logo
China Mobile Ltd
HKEX:941
Watchlist
Price: 80.95 HKD -0.55% Market Closed
Market Cap: 1.7T HKD

Relative Value

The Relative Value of one China Mobile Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 80.95 HKD, China Mobile Ltd is hidden .

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.

China Mobile Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
62
vs Industry
46
Median 3Y
1.4
Median 5Y
1.3
Industry
1.5
Forward
1.3
vs History
64
vs Industry
42
Median 3Y
10.2
Median 5Y
10
Industry
16.8
Forward
9.2
vs History
16
vs Industry
44
Median 3Y
4.8
Median 5Y
4.6
Industry
6.6
vs History
16
vs Industry
29
Median 3Y
12.7
Median 5Y
11.6
Industry
15.6
vs History
58
vs Industry
58
Median 3Y
1
Median 5Y
1
Industry
2.1
vs History
7
vs Industry
63
Median 3Y
1.1
Median 5Y
1.1
Industry
2.1
Forward
1.3
vs History
7
vs Industry
42
Median 3Y
3.9
Median 5Y
3.8
Industry
4
vs History
7
vs Industry
34
Median 3Y
7.8
Median 5Y
7.7
Industry
8.1
Forward
4.1
vs History
7
vs Industry
50
Median 3Y
7.8
Median 5Y
7.7
Industry
13
Forward
8.9
vs History
7
vs Industry
60
Median 3Y
4
Median 5Y
3.7
Industry
8.7
vs History
7
vs Industry
39
Median 3Y
10
Median 5Y
9.2
Industry
15.7
vs History
52
vs Industry
53
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

Competitors Multiples
China Mobile 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
CN
China Mobile Ltd
HKEX:941
1.4T HKD 1.3 9.5 9.4 9.4
ZA
MTN Group Ltd
JSE:MTN
320.3B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
277.1B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
222.7B USD 2.6 18.7 9.3 15.5
JP
SoftBank Group Corp
TSE:9984
24.5T JPY 3.3 8 22.5 53
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.8T INR 6.1 30.6 11.8 21.8
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 8.5 15.1
JP
KDDI Corp
TSE:9433
10.2T JPY 1.7 14.3 6.7 11
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.2 4.4 8.7
UK
Vodafone Group PLC
LSE:VOD
25.9B GBP 0.8 -6.8 174.2 620.4
TH
Advanced Info Service PCL
SET:ADVANC
957.6B THB 4.3 22.3 9.7 19.3
P/E Multiple
Earnings Growth PEG
CN
China Mobile Ltd
HKEX:941
Average P/E: 17.3
9.5
5%
1.9
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
18.7
14%
1.3
JP
SoftBank Group Corp
TSE:9984
8
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.6
17%
1.8
JP
SoftBank Corp
TSE:9434
18.9
7%
2.7
JP
KDDI Corp
TSE:9433
14.3
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16.2
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.8 N/A N/A
TH
Advanced Info Service PCL
SET:ADVANC
22.3
13%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
China Mobile Ltd
HKEX:941
Average EV/EBITDA: 28.5
9.4
33%
0.3
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
JP
SoftBank Group Corp
TSE:9984
22.5
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.8
19%
0.6
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.4
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.2
-5%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
9.7
5%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
China Mobile Ltd
HKEX:941
Average EV/EBIT: 86
9.4
6%
1.6
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
11%
1.4
JP
SoftBank Group Corp
TSE:9984
53
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.8
28%
0.8
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
JP
KDDI Corp
TSE:9433
11
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.7
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
620.4
2%
310.2
TH
Advanced Info Service PCL
SET:ADVANC
19.3
11%
1.8