CITIC Telecom International Holdings Limited (1883) 📈: отчетность и дивиденды за 2025

Reports

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Финансовый отчет	link	link	link	link	link	link	link	link	link	link

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд HK$				8.37	8.4	11.08	9.57	9.72	9.85	11.26	12.05	10.30	0.32
Выручка, млрд HK$		8.35	7.7	7.45	9.46	9.01	8.92	9.49	10.11	9.99	9.99	9.50	2.09
Чистая прибыль, млрд HK$		0.8022	0.8501	0.8813	0.951	1	1.02	1.08	1.19	1.23	1.23	1.10	4.23
EV, млрд HK$				14.56	14.21	16.04	13.93	13.34	12.73	14.42	14.02	14.09	-2.11
EBIT, млрд HK$	1.23	1.34	1.36	1.28	1.43	1.55	1.52	1.58	1.76	1.68		1.62	1.62
EBITDA, млрд HK$		2.01	2.02	1.98	2.16	2.47	2.44	2.51	2.68	2.55	2.68	2.53	0.64
Баланс стоимость, млрд HK$		7.03	7.87	8.4	8.85	9.38	9.75	10.1	10.37	10.76	10.76	10.07	2.78
FCF, млрд HK$		1.04	1.27	1.3	1.21	1.94	1.75	1.86	2.4	1.57	1.57	1.90	-4.14
Операционный денежный поток, млрд HK$		1.78	1.88	1.85	1.82	2.42	2.54	2.39	2.72	1.88	1.88	2.39	-4.92
Операционная прибыль, млрд HK$		1.34	1.36	1.28	1.43	1.55	1.52	1.62	1.76	1.68	1.66	1.63	1.62
Операционные расходы, млрд HK$		2.07	2.11	2.32	2.45	2.5	7.4	7.93	2.62	0.514	8.33	4.19	-27.12
CAPEX, млрд HK$		0.7345	0.6086	0.55	0.6039	0.4816	0.788	0.532	0.323	0.311	0.311	0.4871	-8.37

	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд HK$							11.38	10.51	9.87	9.08	9.96		9.85		10.12		9.25		11.61	11.23		10.41	2.66
Выручка, млрд HK$								4.64	4.38	4.54	4.8		4.69		4.98		5.13		5.33	4.66	4.89	5.00	-0.36
Чистая прибыль, млрд HK$											0.534	0.271	0.542	0.286	0.572	0.3095	0.619		0.721	0.51	0.455	0.5229	8.01
EV, млрд HK$				20.93			16.81	15.47		13.44			13.34		12.99		12.27		13.58	14.43	12.12	13.08	-1.38
EBIT, млрд HK$												0.3955	0.3955	0.421	0.421	0.446	0.446	0.4945	0.998	0.68	0.647	0.6531	7.72
EBITDA, млрд HK$																	1.34		1.45	1.1	1.03	1.23	-6.37
Баланс стоимость, млрд HK$										9.75	9.73	5.31	10.1	5.26	10.01		10.37		10.43	10.76	10.49	10.41	0.94
FCF, млрд HK$	0.326	0.3029	0.3029	0.3029	0.4838	0.4838	0.4838										1.2		0.987	0.408		0.7125	-3.35
Операционный денежный поток, млрд HK$											0.635	0.562	0.562	0.6195	0.6195	0.614	0.614	0.614	1.13	0.572		0.7088	-1.41
Операционная прибыль, млрд HK$								0.7824	0.787	0.772	0.806		0.818		0.855		0.91		0.998	0.68	0.647	0.8180	-5.42
Операционные расходы, млрд HK$	1.45	1.62		2.09	1.9		1.79	1.92									0.26		0.262	0.252	0.249	0.5886	-33.54
CAPEX, млрд HK$											0.148	0.118	0.118	0.0785	0.0785	0.0735	0.0735	0.0735	0.147	0.164		0.1063	17.41

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд HK$			1.22	1.46	1.64	1.05	1.31	1.51	1.79	1.99	1.73	1.73	1.67	5.72
Short Term Investments HK$			0.1734	0.4603	0.2693	0.1434	0.2455	0.285	0.229	0.842	1.06	0.848	0.5323	33.98
Long term investments HK$	0.0063	0.0063	0.0055	0.0074	0.006	0.0089	0.0089						0.0073	10.10
Total Receivables HK$			1.2	1.7	1.79	1.91	1.83	1.45	1.25	1.14	1.24	1.34	1.38	-7.49
Total Current Assets HK$			3.09	3.23	3.53	3.06	3.29	3.04	3.41	3.64	3.38	3.38	3.35	0.54
Чистые активы, млрд HK$			2.4	2.55	2.63	2.77	3.13	3.41	3.28	2.92	3.64	2.92	3.28	3.07
Активы, млрд HK$			16.98	18.18	18.58	17.97	18.39	18.34	18.38	18.18	17.36	17.36	18.13	-1.15
Short Term Debt HK$			7.47	0.0437	0.2844	0.3275	0.289	0.24	0.64	0.314	0.537	0.352	0.4040	13.19
Long Term Debt HK$			7.37	7.86	7.54	6.53	5.99	5.63	4.95	4.66	3.51	3.51	4.95	-10.14
Задолженность, млрд HK$			9.93	10.28	10.15	9.07	8.96	8.53	8.29	7.71	6.5	6.5	8.00	-6.22
Чистый долг, млрд HK$			6.25	6.45	6.19	5.81	5.47	4.36	3.65	2.99	2.55	2.14	3.80	-14.16
Долг, млрд HK$			14.84	7.9	7.83	6.86	6.28	5.87	5.94	4.97	4.27	4.97	5.47	-7.43
Interest income HK$			0.3138	0.2886	0.3114	0.3137	0.3247	0.296	0.269	0.269	0.071		0.2459	-26.22
Расходы на обслуживание долга HK$				0.0145	0.0849	0.3169	0.3245	0.287	0.26	0.266	0.263	0.263	0.2801	-4.12
Чист. проц. доходы, млрд HK$				-0.3198	-0.3104	-0.3256	-0.3308	-0.282	-0.257	-0.247	-0.196	0.071	-0.2626	-9.94
Goodwill HK$		9.28	9.28	9.6	9.73	9.72	9.71	9.73	9.72	9.71	9.72		9.72	0.02
Амортизация, млрд HK$		0.6826	0.674	0.6564	0.6956	0.7254	0.9135	0.915	0.897	0.914	0.87		0.9019	-0.97
Себестоимость, млрд HK$			4.94	4.23	3.85	5.58	4.96	5.04	5.46	5.78	7.8	5.79	5.81	9.48
Товарно материальные запасы HK$			0.1742	0.0699	0.1038	0.1011	0.144	0.061	0.103	0.132	0.057	0.057	0.0994	-16.92

	2013Q2	2014Q2	2015Q2	2016Q2	2016Q4	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 quarters average	CAGR 5
Наличность, млрд HK$											1.31	1.35	1.51		1.52		1.79		1.72		1.14		1.76	1.73	1.56	1.58	-1.93
Short Term Investments HK$										0.2193	0.2455	0.256	0.285		0.168		0.229		0.539		0.848		1.1	1.06		0.7552	35.86
Long term investments HK$					0.0074	0.0057	0.006	0.0079	0.0089	0.0079	0.0089															0.0079	8.21
Total Receivables HK$																1.51	1.51	1.69	1.69	1.53	1.53	1.16	1.16	1.24	1.36	1.29	-2.33
Total Current Assets HK$															3.07	3.41	3.41	3.47	3.47	3.64	3.64		3.35	3.38	3.35	3.47	-1.65
Чистые активы, млрд HK$													3.41	3.31	3.31	3.28	3.28	3.02	3.02	2.92	2.92		2.65			2.91	-2.58
Активы, млрд HK$											18.39	18.53	18.34		18.22		18.38		18.17		18.18		17.58	17.36	17.07	17.67	-1.24
Short Term Debt HK$						7.86	7.83	7.47		0.3579	0.289		0.24								0.314		0.198	0.537	4.02	1.06	75.71
Long Term Debt HK$										6.22	5.99	5.83	5.63		5.4		4.95		4.79		4.34		4.27	3.51		4.37	-6.64
Задолженность, млрд HK$											8.96	9.14	8.53		8.49		8.29		8.07		7.81		7.05	6.5	6.47	7.18	-4.32
Чистый долг, млрд HK$											5.47	5.35	4.36		4.14		3.65		3.4		2.53		2.71	2.55	2.65	2.77	-4.86
Долг, млрд HK$						15.46	15.37	14.6		6.58	6.28		5.87								4.97		4.47	4.27	4.21	4.76	-6.43
Interest income HK$									0.1586	0.1644	0.1603	0.156	0.14		0.132		0.137		0.129		0.14		0.136			0.1348	0.60
Расходы на обслуживание долга HK$											0.0091	0.005	0.001		0.008		0.02		0.013		0.018		0.139	0.128	0.125	0.0846	57.25
Чист. проц. доходы, млрд HK$																	0.137		0.129		0.14		0.136			0.1355	-0.18
Goodwill HK$										9.72	9.71	9.7	9.73		9.73		9.72		9.7		9.71		9.71	9.72		9.71	0.00
Амортизация, млрд HK$	0.1042	0.1707	0.1685	0.1641		0.1739		0.1814													0.438		0.452	0.418	0.378	0.3735	15.82
Себестоимость, млрд HK$											2.58	2.44	2.6		2.8		2.66		2.84		2.93		4.07	3.73	3.99	3.51	7.04
Товарно материальные запасы HK$															0.082	0.103	0.103	0.06	0.06	0.132	0.132		0.043	0.057	0.048	0.0824	-18.32

Share

IFRS

Reporting Annual Quarterly

	2015	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.12	0.5	0.27	0.271	0.28	0.29	0.3229	0.3328			0.3327	0.2993	4.19
Цена акции ао		2.07	2.75	2.84	2.44	2.63	2.65	3.28	2.33	2.36	2.36	2.65	-2.14
Число акций ао, млн		3555.78	3556.04	3659.24	3664.62	3683.01	3689	3699			3700.04	3678.97	0.22
FCF/акцию		0.3667	0.3407	0.5289	0.4786	0.5056	0.6506	0.4244			0.4243	0.5176	-4.31

	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	2025Q2	5 quarters average	CAGR 5
EPS						0.13	0.14	0.14	0.14	0.15		0.16		0.17		0.195		0.1378	0.1229		0.1571	-5.14
Цена акции ао										2.68	2.78	2.74	2.67	2.51	2.9	3.14	3.1	3.04		2.36	2.91	-4.04
Число акций ао, млн					3650.92	3659.24	3664.12	3664.62	3678.76	3683.01		3687.9		3688.28		3699.39		3700.04			3691.72	0.09
FCF/акцию	0.1864	0.0852	0.0868	0.136	0.1325									0.3258		0.2669		0.1103			0.1943	-4.10

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			11.41	10.8	10.5	10.74	10.69	10.49	10.66	11.64	11.65			11.65	7.85	11.03	1.73
ROA, %			4.72	4.68	4.74	5.29	5.45	5.58	5.85	6.51	6.93			6.93	4.97	6.06	4.92
ROIC, %	6.14	4.77	5.42	8.09	8.35	9.91	10.84	11.24	12	13.66						11.53	6.63
ROS, %					11.83	10.05	11.12	11.46	11.34	11.78	12.33	12.33	12.33	12.33	12.08	12.02	1.69
ROCE, %				17.27	15.21	16.1	16.48	15.54	15.68	11.46	11.33		0	0	0.00	14.10	-7.22
Ebit margin, %							17.48	17.37	17.03	17.43	16.8		0	0		17.22	-0.79
Рентаб EBITDA, %				26.24	26.55	22.8	27.36	27.33	26.48	26.47	25.51		26.83	26.83	21.14	26.52	-0.37
Чистая рентаб, %			9.61	11.04	11.83	10.05	11.12	11.46	11.34	11.78	12.33			12.33	12.08	11.61	2.09
Operation Margin, %					17.21	15.13	17.23	17.08	17.12	17.43	16.8	16.63	16.63	16.63	14.06	16.92	-0.58
Доходность FCF, %					15.58	14.42	17.47	18.32	19.15	24.35	13.94					18.65	-4.41

	2016Q4	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %							5.24	5.48	5.24	5.49	5.37	5.72	5.97	13.86	7.29	5.16		7.85	7.60	-2.04
ROA, %							2.67	2.76	2.79	2.93	2.95	3.15	3.4	8.2	2.92	2.64		4.97	4.06	-3.47
ROIC, %	1.43	1.47	2.43	2.78		4.39	7.57		3.86				5.47	9.43	4.87				6.24	-8.44
ROS, %								11.68	11.26	11.14	11.55	11.49	12.06	13.54	10.94	9.31	12.33	12.08	11.64	0.44
ROCE, %							4.2	4.17	3.91	4.07	3.92	4.17	4.3	6.56	4.51	4.75		0.00	4.86	2.64
Ebit margin, %													17.61	18.74	14.59	13.23			16.04	-6.90
Рентаб EBITDA, %													26.14	27.22	23.56	20.97	26.83	21.14	24.94	0.52
Чистая рентаб, %							10.59	11.68	11.26	11.14	11.55	11.49	12.06	13.54	10.94	9.31		12.08	11.47	-4.12
Operation Margin, %								17.95	17.01	16.81	17.44	17.18	17.72	18.74	14.59	13.23	16.63	14.06	16.18	-1.26
Доходность FCF, %		7.66	3.89	3.83	5.16	4.25													4.96	-11.11

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	9.5	8.84	11.05	9.36	9.03	8.18	9.65			9.65	15.21	9.45	-2.67
P/BV	0.9968	0.9489	1.18	0.9818	0.963	0.9301	1.09			1.09	1.81	1.03	-1.57
P/S	1.12	0.8878	1.23	1.07	1.02	0.9632	1.19			1.19	2.30	1.09	-0.66
P/FCF	6.42	6.93	5.73	5.46	5.22	4.11	7.17	7.68	7.68	7.68	7.33	6.37	8.03
E/P	0.1053	0.1132	0.0905	0.1069	0.1107	0.1209	0.1093	0.1022	0.1022	0.1022	0.06	0.1091	-1.59
EV/EBIT			10.08	8.58	8.56	7.22	8.59	0	0	0		8.61	-3.15
EV/EBITDA	7.36	6.59	6.5	5.71	5.31	4.76	5.66			4.59	4.36	5.59	-2.73
EV/S	1.95	1.5	1.78	1.56	1.41	1.26	1.44	1.4	1.4	1.4	2.34	1.38	-0.14
EV/FCF	11.17	11.73	8.29	7.94	7.16	5.3	9.19	8.93	8.93	8.93	9.21	7.90	4.52
Debt/EBITDA	3.96	3.18	2.55	2.41	2.37	1.86	1.68	1.85	1.85	1.85	0.94	1.92	-4.83
Netdebt/Ebitda	3.13	2.69	2.22	1.79	1.45	1.12	1	0.7981	0.7981	0.7981	0.35	1.03	-11.26
Debt/Ratio	0.4211	0.3817	0.3414	0.32	0.3233	0.2736	0.2462	0.2862	0.2862	0.2862	0.16	0.2831	-2.41
Debt/Equity	0.932	0.7744	0.6695	0.6018	0.5886	0.4795	0.3974	1.7	0.5982	0.5982	0.84	0.7527	0.32
Debt/Net Income	8.88	7.21	6.26	5.74	5.52	4.18	3.47	4.04	4.04	4.04	2.36	4.25	-6.05
PEG									-125.2	-125.2		-125.2000	0.00
Бета							0.4796	0.2947	0.0687	0.0687	1.42	0.2810	-47.68
Индекс Альтмана	1.61	1.84	2.08	2.1	2.22	2.48	2.53	2.8	2.8	2.8	2.54	2.57	4.75

	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E						21.4	19.28	17.77	18.65	18.18	17.69	14.94	8.11	6.41	5.62			15.21	10.55	-20.49
P/BV						1.12	1.06	0.931	1.02	0.9761	1.01	0.8913	1.03	1.09	0.8935			1.81	0.9830	-2.42
P/S						2.27	2.25	2	2.08	2.1	2.03	1.8	1.04	0.7846	0.6367			2.30	1.26	-20.70
P/FCF	13.05	25.69	26.12	19.36	23.53												7.68	7.33	20.48	-21.45
E/P						0.0467	0.0519	0.0563	0.0536	0.055	0.0565	0.067	0.0621	0.0227			0.1022	0.06	0.0621	12.58
EV/EBIT												14.08	13.61	21.21	18.74				16.91	7.41
EV/EBITDA												9.49	4.87	3.71	3.39			4.36	5.37	-22.69
EV/S		5.58	4.26		3.84	3.34		2.96				2.39	2.55	3.09	2.48		1.4	2.34	2.38	-10.14
EV/FCF	56.27	71.04	69.11		34.75							10.59	13.76	35.36			8.93	9.21	20.68	-23.80
Debt/EBITDA												3.71	3.08	3.89	4.11		1.85	0.94	3.33	-12.99
Netdebt/Ebitda												2.23	1.87	2.32	2.58		0.7981	0.35	1.96	-18.58
Debt/Ratio		0.8271	0.7858		0.3569	0.3414		0.32				0.2736	0.2543	0.2462	0.2465		0.2862	0.16	0.2614	0.90
Debt/Equity		1.83	1.72		0.7294	0.6695		0.6018				0.4795	0.4286	0.3974	0.4012		0.5982	0.84	0.4610	4.52
Debt/Net Income		36.02	29.87		12.87	12.78		11.48				8.04	6.2	8.38	9.25		4.04	2.36	7.18	-12.86
PEG																	-125.2		-125.2000	0.00
Бета																0.1188	0.0687	1.42	0.0938	-23.96
Индекс Альтмана																2.8	2.8	2.54	2.80	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.3842	0.4253	0.4728	0.606	0.6941	0.733	0.791	0.906	0.906			1.58		0.8060	5.47
Дивиденд		0.1255	0.1335	0.17	0.19	0.2	0.215	0.23	0.245	0.253		0.253		0.2286	4.81
Див доход, ао, %		4.36	5.67	7.19	6.28	7.66	8.15	11.22	8.03	11.05		14.08	3.05	9.22	7.60
Дивиденды / прибыль, %	47.89	50.03	53.65	63.72	69.26	71.65	73.51	71.2	73.6			73.6	41.61	71.84	1.22
Dividend Coverage Ratio											0.7791	0.7791		0.7791	0.00

	2019Q2	2019Q3	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						0.2945	0.101	0.101	0.3135	0.3135	0.342	0.342	0.342	0.684		0.222			0.3864	-8.28
Дивиденд	0.14	0.05	0.15	0.05		0.16	0.055			0.17	0.06			0.185	0.06				0.1060	1.76
Див доход, ао, %	4.49	1.6	5.57	1.96		5.91	2.12			6.19	2.25			5.89	1.93			3.05	3.68	-1.86
Дивиденды / прибыль, %					110.3	55.15	37.27	18.63	109.62	54.81	110.5	55.25		94.87		43.53		41.61	71.79	-4.50
Dividend Coverage Ratio																	0.7791		0.7791	0.00

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	2 149	2 534	8.59

	CAGR 5

	CAGR 5

Investing Port

CITIC Telecom International Holdings Limited

Reporting CITIC Telecom International Holdings Limited

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other