HKT Trust and HKT Ltd
HKEX:6823

Watchlist Manager
HKT Trust and HKT Ltd Logo
HKT Trust and HKT Ltd
HKEX:6823
Watchlist
Price: 9.45 HKD 0.64% Market Closed
Market Cap: 71.6B HKD
Have any thoughts about
HKT Trust and HKT Ltd?
Write Note

Intrinsic Value

The intrinsic value of one HKT Trust and HKT Ltd stock under the Base Case scenario is 12.93 HKD. Compared to the current market price of 9.45 HKD, HKT Trust and HKT Ltd is Undervalued by 27%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
12.93 HKD
Undervaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
HKT Trust and HKT Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for HKT Trust and HKT Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about HKT Trust and HKT Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about HKT Trust and HKT Ltd

Provide an overview of the primary business activities
of HKT Trust and HKT Ltd.

What unique competitive advantages
does HKT Trust and HKT Ltd hold over its rivals?

What risks and challenges
does HKT Trust and HKT Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for HKT Trust and HKT Ltd.

Provide P/S
for HKT Trust and HKT Ltd.

Provide P/E
for HKT Trust and HKT Ltd.

Provide P/OCF
for HKT Trust and HKT Ltd.

Provide P/FCFE
for HKT Trust and HKT Ltd.

Provide P/B
for HKT Trust and HKT Ltd.

Provide EV/S
for HKT Trust and HKT Ltd.

Provide EV/GP
for HKT Trust and HKT Ltd.

Provide EV/EBITDA
for HKT Trust and HKT Ltd.

Provide EV/EBIT
for HKT Trust and HKT Ltd.

Provide EV/OCF
for HKT Trust and HKT Ltd.

Provide EV/FCFF
for HKT Trust and HKT Ltd.

Provide EV/IC
for HKT Trust and HKT Ltd.

Show me price targets
for HKT Trust and HKT Ltd made by professional analysts.

What are the Revenue projections
for HKT Trust and HKT Ltd?

How accurate were the past Revenue estimates
for HKT Trust and HKT Ltd?

What are the Net Income projections
for HKT Trust and HKT Ltd?

How accurate were the past Net Income estimates
for HKT Trust and HKT Ltd?

What are the EPS projections
for HKT Trust and HKT Ltd?

How accurate were the past EPS estimates
for HKT Trust and HKT Ltd?

What are the EBIT projections
for HKT Trust and HKT Ltd?

How accurate were the past EBIT estimates
for HKT Trust and HKT Ltd?

Compare the revenue forecasts
for HKT Trust and HKT Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of HKT Trust and HKT Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of HKT Trust and HKT Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of HKT Trust and HKT Ltd compared to its peers.

Compare the P/E ratios
of HKT Trust and HKT Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing HKT Trust and HKT Ltd with its peers.

Analyze the financial leverage
of HKT Trust and HKT Ltd compared to its main competitors.

Show all profitability ratios
for HKT Trust and HKT Ltd.

Provide ROE
for HKT Trust and HKT Ltd.

Provide ROA
for HKT Trust and HKT Ltd.

Provide ROIC
for HKT Trust and HKT Ltd.

Provide ROCE
for HKT Trust and HKT Ltd.

Provide Gross Margin
for HKT Trust and HKT Ltd.

Provide Operating Margin
for HKT Trust and HKT Ltd.

Provide Net Margin
for HKT Trust and HKT Ltd.

Provide FCF Margin
for HKT Trust and HKT Ltd.

Show all solvency ratios
for HKT Trust and HKT Ltd.

Provide D/E Ratio
for HKT Trust and HKT Ltd.

Provide D/A Ratio
for HKT Trust and HKT Ltd.

Provide Interest Coverage Ratio
for HKT Trust and HKT Ltd.

Provide Altman Z-Score Ratio
for HKT Trust and HKT Ltd.

Provide Quick Ratio
for HKT Trust and HKT Ltd.

Provide Current Ratio
for HKT Trust and HKT Ltd.

Provide Cash Ratio
for HKT Trust and HKT Ltd.

What is the historical Revenue growth
over the last 5 years for HKT Trust and HKT Ltd?

What is the historical Net Income growth
over the last 5 years for HKT Trust and HKT Ltd?

What is the current Free Cash Flow
of HKT Trust and HKT Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for HKT Trust and HKT Ltd.

Business Breakdown

HKT Trust and HKT Ltd, once a subsidiary of the telecommunications giant PCCW, now stand as a formidable player in Hong Kong's dynamic telecommunications and data services market. Established in 2011, HKT Trust serves as a listed investment vehicle for HKT Ltd, which provides a broad range of services, including fixed-line and mobile communications, broadband, and digital solutions. With a robust network infrastructure and a strong customer base, HKT drives sustained growth by catering to the increasing demand for connectivity and digital services in both consumer and enterprise segments. As a result, the company not only bolsters its market position but also consistently delivers reliable d...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
HKT Trust and HKT Ltd

Current Assets 9.8B
Cash & Short-Term Investments 1.7B
Receivables 3.1B
Other Current Assets 5B
Non-Current Assets 103.9B
Long-Term Investments 1B
PP&E 29.8B
Intangibles 70.9B
Other Non-Current Assets 2.3B
Current Liabilities 24.1B
Accounts Payable 5.7B
Accrued Liabilities 6.6B
Other Current Liabilities 11.8B
Non-Current Liabilities 55.8B
Long-Term Debt 43.1B
Other Non-Current Liabilities 12.7B
Efficiency

Earnings Waterfall
HKT Trust and HKT Ltd

Revenue
34.6B HKD
Cost of Revenue
-17.7B HKD
Gross Profit
16.9B HKD
Operating Expenses
-9B HKD
Operating Income
7.9B HKD
Other Expenses
-2.9B HKD
Net Income
5B HKD

Free Cash Flow Analysis
HKT Trust and HKT Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

HKT Trust and HKT Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive 3-Year Average ROE
58/100
Profitability
Score

HKT Trust and HKT Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

HKT Trust and HKT Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Low Altman Z-Score
28/100
Solvency
Score

HKT Trust and HKT Ltd's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
HKT Trust and HKT Ltd

Wall Street analysts forecast HKT Trust and HKT Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HKT Trust and HKT Ltd is 12.27 HKD with a low forecast of 11.41 HKD and a high forecast of 13.13 HKD.

Lowest
Price Target
11.41 HKD
21% Upside
Average
Price Target
12.27 HKD
30% Upside
Highest
Price Target
13.13 HKD
39% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for HKT Trust and HKT Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for HKT Trust and HKT 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

HKT Trust and HKT Ltd Logo
HKT Trust and HKT Ltd

Country

Hong Kong

Industry

Telecommunication

Market Cap

71.6B HKD

Dividend Yield

8.19%

Description

HKT Trust & HKT Ltd. provides telecommunications and related services. The company employs 15,400 full-time employees The company went IPO on 2011-11-29. The firm is mainly engaged in the provision of telecommunication and related services. The firm operates through three segments. Telecommunication Services segment provides local telephony, broadband access services, local and international data, international direct dials, maintenance and subcontracting services and teleservices. Mobile segment is engaged in telecommunication businesses in Hong Kong. Other Businesses segment includes corporate support businesses and businesses of its subsidiary, Keycom plc. Keycom plc is engaged in the provision of communications and multimedia services.

Contact

39th Floor, PCCW Tower, Taikoo Place, 979 King's Road, Quarry Bay
+85229625926.0
www.hkt.com

IPO

2011-11-29

Employees

15 400

Officers

Executive Chairman of HKT Management Limited
Mr. Tzar Kai Li
Group MD & Executive Director of HKT Management Limited
Ms. Hon Hing Hui
Chief Financial Officer
Mr. Chi Ho Poon
Chief Technology Officer of Technology Strategy and Development -HKT Management Limited
Mr. Paul Berriman B.Sc., M.B.A.
Group Chief Information Officer
Mr. Gee Liang Chow
Group General Counsel & Company Secretary
Ms. Hok Chee Cheung
Show More
Group Chief Human Resources Officer
Ms. Shum Wai Ling
Chief Executive Officer of Consumer
Mr. Kwok Shing Lam
Head of Group Regulatory Affairs
Ms. Veronica Lockyer
Chief Executive Officer of Digital Ventures
Ms. Hoi Yi Leung
Show Less

See Also

Discover More
What is the Intrinsic Value of one HKT Trust and HKT Ltd stock?

The intrinsic value of one HKT Trust and HKT Ltd stock under the Base Case scenario is 12.93 HKD.

Is HKT Trust and HKT Ltd stock undervalued or overvalued?

Compared to the current market price of 9.45 HKD, HKT Trust and HKT Ltd is Undervalued by 27%.

Back to Top