HKT Trust and HKT Ltd Relative Valuation - HKT Trust and HKT Ltd

Watchlist Manager

Watchlist

Price: 12.15 HKD Market Closed

Market Cap: HK$92.1B

Relative Value

The Relative Value of one HKT Trust and HKT Ltd stock under the Base Case scenario is 11.79 HKD. Compared to the current market price of 12.15 HKD, HKT Trust and HKT Ltd is Overvalued by 3%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Overvaluation 3%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
HK		HKT Trust and HKT Ltd HKEX:6823	92.1B HKD	2.5	17.4	15.4	15.4
US		Verizon Communications Inc NYSE:VZ	207.8B USD	1.5	12.1	6.8	10.9
US		AT&T Inc NYSE:T	197B USD	1.6	9	6.7	12.2
DE		Deutsche Telekom AG XETRA:DTE	160.2B EUR	1.4	13.3	5.4	10.2
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.5T JPY	0.9	11.6	5.2	10.2
CN		China Telecom Corp Ltd SSE:601728	518.8B CNY	1	15	14.6	14.6
SG		Singapore Telecommunications Ltd SGX:Z74	83.2B SGD	5.9	13.4	23.8	62.1
FR		Orange SA PAR:ORA	47.2B EUR	1.2	50	5.9	16.4
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	7.6	7.7	13.5
CH		Swisscom AG SIX:SCMN	36.3B CHF	2.4	28.6	7.5	25.3
AU	T	Telstra Group Ltd F:5KB	35.1B EUR	2.6	27.4	19.3	19.3

				Revenue Growth	P/S to Growth
HK		HKT Trust and HKT Ltd HKEX:6823	Average P/S: 2.1 2.5	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	1.5	3%	0.5
US		AT&T Inc NYSE:T	1.6	3%	0.5
DE		Deutsche Telekom AG XETRA:DTE	1.4	3%	0.5
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	4%	0.2
CN		China Telecom Corp Ltd SSE:601728	1	3%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	5.9	3%	2
FR		Orange SA PAR:ORA	1.2	2%	0.6
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.4	0%	N/A
AU	T	Telstra Group Ltd F:5KB	2.6	3%	0.9

				Earnings Growth	PEG
HK		HKT Trust and HKT Ltd HKEX:6823	Average P/E: 18.7 17.4	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	12.1	13%	0.9
US		AT&T Inc NYSE:T	9	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	13.3	3%	4.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	11.6	8%	1.4
CN		China Telecom Corp Ltd SSE:601728	15	5%	3
SG		Singapore Telecommunications Ltd SGX:Z74	13.4	0%	N/A
FR		Orange SA PAR:ORA	50	16%	3.1
SA		Saudi Telecom Company SJSC SAU:7010	7.6	-14%	N/A
CH		Swisscom AG SIX:SCMN	28.6	13%	2.2
AU	T	Telstra Group Ltd F:5KB	27.4	7%	3.9

				EBITDA Growth	EV/EBITDA to Growth
HK		HKT Trust and HKT Ltd HKEX:6823	Average EV/EBITDA: 10.7 15.4	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	6.8	5%	1.4
US		AT&T Inc NYSE:T	6.7	4%	1.7
DE		Deutsche Telekom AG XETRA:DTE	5.4	1%	5.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.2	2%	2.6
CN		China Telecom Corp Ltd SSE:601728	14.6	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	23.8	7%	3.4
FR		Orange SA PAR:ORA	5.9	-1%	N/A
SA		Saudi Telecom Company SJSC SAU:7010	7.7	4%	1.9
CH		Swisscom AG SIX:SCMN	7.5	3%	2.5
AU	T	Telstra Group Ltd F:5KB	19.3	36%	0.5

				EBIT Growth	EV/EBIT to Growth
HK		HKT Trust and HKT Ltd HKEX:6823	Average EV/EBIT: 19.1 15.4	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	10.9	7%	1.6
US		AT&T Inc NYSE:T	12.2	6%	2
DE		Deutsche Telekom AG XETRA:DTE	10.2	8%	1.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.2	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	14.6	7%	2.1
SG		Singapore Telecommunications Ltd SGX:Z74	62.1	12%	5.2
FR		Orange SA PAR:ORA	16.4	3%	5.5
SA		Saudi Telecom Company SJSC SAU:7010	13.5	5%	2.7
CH		Swisscom AG SIX:SCMN	25.3	12%	2.1
AU	T	Telstra Group Ltd F:5KB	19.3	6%	3.2

HKT Trust and HKT Ltd
HKEX:6823

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
HKT Trust and HKT Ltd Competitors

See Also

Company

Help

Tools

Stocks

HKT Trust and HKT Ltd HKEX:6823

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples HKT Trust and HKT Ltd Competitors

See Also

Company

Help

Tools

Stocks

HKT Trust and HKT Ltd
HKEX:6823

Competitors Multiples
HKT Trust and HKT Ltd Competitors