China Unicom Hong Kong Ltd
HKEX:762

Watchlist Manager
China Unicom Hong Kong Ltd Logo
China Unicom Hong Kong Ltd
HKEX:762
Watchlist
Price: 7.25 HKD 1.4% Market Closed
Market Cap: 221.8B HKD
Have any thoughts about
China Unicom Hong Kong Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

378.1B
+0.9%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+19%
5 Years
+32%
7 Years
+39%
10 Years
+26%
16.5B
+3%
Operating Income
Growth Rates:
1 Year
+18%
3 Years
+49%
5 Years
+68%
7 Years
+311%
10 Years
-15%
20.1B
+5%
Net Income
Growth Rates:
1 Year
+11%
3 Years
+43%
5 Years
+80%
7 Years
+1 149%
10 Years
+71%

Earnings Waterfall
China Unicom Hong Kong Ltd

Revenue
378.1B CNY
Cost of Revenue
-109.8B CNY
Gross Profit
268.3B CNY
Operating Expenses
-251.9B CNY
Operating Income
16.5B CNY
Other Expenses
3.6B CNY
Net Income
20.1B CNY

Income Statement
China Unicom Hong Kong Ltd

Rotate your device to view
Income Statement
Currency: CNY
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
300 300
N/A
290 207
-3%
284 681
-2%
282 513
-1%
279 797
-1%
281 255
+1%
277 049
-1%
273 086
-1%
272 619
0%
272 275
0%
274 197
+1%
272 862
0%
272 102
0%
272 836
+0%
274 829
+1%
280 759
+2%
285 774
+2%
288 763
+1%
290 877
+1%
289 089
-1%
286 726
-1%
288 285
+1%
290 515
+1%
291 192
+0%
295 958
+2%
298 750
+1%
303 838
+2%
312 286
+3%
317 615
+2%
322 972
+2%
327 854
+2%
334 604
+2%
339 941
+2%
347 343
+2%
354 944
+2%
363 144
+2%
370 516
+2%
372 659
+1%
372 597
0%
374 871
+1%
378 105
+1%
Gross Profit
Cost of Revenue
(110 887)
(100 565)
(130 812)
(95 844)
(95 357)
(97 398)
(127 887)
(99 256)
(100 862)
(101 997)
(107 790)
(97 587)
(95 562)
(93 320)
(101 301)
(94 178)
(95 558)
(97 031)
(102 703)
(90 716)
(85 105)
(83 272)
(87 699)
(79 620)
(81 108)
(80 943)
(89 473)
(88 029)
(89 967)
(92 570)
(101 075)
(95 881)
(96 891)
(99 904)
(108 095)
(106 953)
(110 409)
(110 613)
(113 829)
(107 951)
(109 762)
Gross Profit
189 413
N/A
189 642
+0%
153 869
-19%
186 669
+21%
184 440
-1%
183 857
0%
149 162
-19%
173 830
+17%
171 757
-1%
170 278
-1%
166 407
-2%
175 275
+5%
176 540
+1%
179 516
+2%
173 528
-3%
186 581
+8%
190 216
+2%
191 732
+1%
188 174
-2%
198 373
+5%
201 621
+2%
205 013
+2%
202 816
-1%
211 572
+4%
214 850
+2%
217 807
+1%
214 365
-2%
224 257
+5%
227 648
+2%
230 402
+1%
226 779
-2%
238 723
+5%
243 050
+2%
247 439
+2%
246 849
0%
256 191
+4%
260 107
+2%
262 046
+1%
258 768
-1%
266 920
+3%
268 343
+1%
Operating Income
Operating Expenses
(169 931)
(169 927)
(133 902)
(167 562)
(164 423)
(165 583)
(136 432)
(167 852)
(169 545)
(171 418)
(163 359)
(171 831)
(172 531)
(173 778)
(166 106)
(180 707)
(183 941)
(186 352)
(174 890)
(188 611)
(191 795)
(194 060)
(189 359)
(201 459)
(203 149)
(205 907)
(200 878)
(213 409)
(216 553)
(219 708)
(212 362)
(227 231)
(230 982)
(234 562)
(232 627)
(243 316)
(246 152)
(247 392)
(242 622)
(250 964)
(251 856)
Selling, General & Administrative
(35 606)
(38 931)
(56 774)
(35 216)
(35 608)
(35 473)
(57 140)
(35 392)
(35 486)
(36 311)
(83 878)
(37 662)
(38 710)
(40 545)
(85 212)
(44 559)
(46 807)
(47 006)
(93 812)
(47 808)
(48 925)
(50 342)
(101 016)
(70 661)
(71 205)
(71 929)
(113 866)
(78 183)
(79 744)
(80 302)
(122 556)
(84 262)
(84 064)
(151 937)
(140 756)
(153 843)
(155 238)
(162 575)
(151 578)
(92 000)
(59 400)
Depreciation & Amortization
(71 172)
(72 277)
(73 868)
(75 013)
(75 529)
(76 742)
(76 738)
(76 149)
(76 110)
(76 142)
(76 805)
(77 057)
(77 764)
(77 395)
(77 492)
(78 485)
(77 264)
(76 906)
(75 777)
(76 253)
(78 922)
(80 860)
(83 080)
(82 795)
(82 601)
(83 012)
(83 017)
(83 367)
(83 081)
(85 083)
(85 652)
(86 222)
(86 175)
(84 841)
(86 829)
(86 993)
(87 348)
(86 599)
(84 847)
(84 737)
(84 790)
Other Operating Expenses
(63 153)
(58 719)
(3 260)
(57 333)
(53 286)
(53 368)
(2 554)
(56 311)
(57 949)
(58 965)
(2 676)
(57 112)
(56 057)
(55 838)
(3 402)
(57 663)
(59 870)
(62 440)
(5 301)
(64 550)
(63 948)
(62 858)
(5 263)
(48 003)
(49 343)
(50 966)
(3 995)
(51 859)
(53 728)
(54 323)
(4 154)
(56 747)
(60 743)
2 216
(5 042)
(2 480)
(3 566)
1 782
(6 197)
(74 227)
(107 666)
Operating Income
19 482
N/A
19 715
+1%
19 967
+1%
19 107
-4%
20 017
+5%
18 274
-9%
12 730
-30%
5 978
-53%
2 212
-63%
(1 140)
N/A
3 048
N/A
3 444
+13%
4 009
+16%
5 738
+43%
7 422
+29%
5 874
-21%
6 275
+7%
5 380
-14%
13 284
+147%
9 762
-27%
9 826
+1%
10 953
+11%
13 457
+23%
10 113
-25%
11 701
+16%
11 900
+2%
13 487
+13%
10 848
-20%
11 095
+2%
10 694
-4%
14 417
+35%
11 492
-20%
12 068
+5%
12 877
+7%
14 222
+10%
12 875
-9%
13 955
+8%
14 654
+5%
16 146
+10%
15 956
-1%
16 487
+3%
Pre-Tax Income
Interest Income Expense
(3 222)
(4 222)
(3 660)
(4 528)
(5 290)
(7 176)
(6 603)
(6 283)
(5 888)
(3 892)
(2 774)
(3 707)
(3 058)
(2 876)
(2 148)
(1 667)
(310)
2 340
3 503
3 335
3 011
1 428
1 427
1 328
1 486
1 620
2 708
2 620
2 829
2 947
4 219
3 071
3 654
4 202
5 131
4 506
4 489
4 393
5 212
4 516
4 304
Non-Reccuring Items
0
0
(1 064)
0
0
0
7 280
0
0
0
(355)
0
0
0
(3 489)
0
0
0
(4 148)
0
0
0
(2 179)
0
0
0
(2 365)
0
0
0
(3 749)
0
0
0
(1 882)
0
0
0
(1 181)
0
0
Total Other Income
(801)
1 132
688
1 341
1 299
1 325
628
10 620
10 603
10 607
865
1 562
1 426
1 363
808
1 241
1 030
838
442
757
1 165
1 534
1 462
2 026
1 976
2 089
2 197
3 170
3 656
4 489
3 040
4 398
4 332
4 265
3 117
4 004
4 048
3 611
2 768
3 166
3 753
Pre-Tax Income
15 459
N/A
16 625
+8%
15 931
-4%
15 920
0%
16 026
+1%
12 423
-22%
14 035
+13%
10 315
-27%
6 927
-33%
5 575
-20%
784
-86%
1 299
+66%
2 377
+83%
4 225
+78%
2 593
-39%
5 448
+110%
6 995
+28%
8 558
+22%
13 081
+53%
13 854
+6%
14 002
+1%
13 915
-1%
14 167
+2%
13 467
-5%
15 163
+13%
15 609
+3%
16 027
+3%
16 638
+4%
17 580
+6%
18 130
+3%
17 927
-1%
18 961
+6%
20 054
+6%
21 344
+6%
20 588
-4%
21 385
+4%
22 492
+5%
22 658
+1%
22 945
+1%
23 638
+3%
24 544
+4%
Net Income
Tax Provision
(3 679)
(4 028)
(3 876)
(4 003)
(3 670)
(2 750)
(3 473)
(2 437)
(1 926)
(1 605)
(154)
(284)
(753)
(1 114)
(743)
(1 438)
(1 619)
(1 950)
(2 824)
(2 939)
(2 803)
(2 644)
(2 795)
(2 596)
(3 084)
(3 202)
(3 450)
(3 380)
(3 393)
(3 439)
(3 420)
(3 664)
(3 759)
(4 106)
(3 751)
(4 003)
(4 151)
(4 166)
(4 023)
(4 284)
(4 286)
Income from Continuing Operations
11 780
12 597
12 055
11 917
12 356
9 673
10 562
7 878
5 001
3 970
630
1 015
1 624
3 111
1 850
4 010
5 376
6 608
10 257
10 915
11 199
11 271
11 372
10 871
12 079
12 407
12 577
13 258
14 187
14 691
14 507
15 297
16 295
17 238
16 837
17 382
18 341
18 492
18 922
19 354
20 258
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(1)
(5)
(8)
(13)
(20)
(22)
(39)
(51)
(54)
(60)
(48)
(37)
(31)
(42)
(50)
(57)
(76)
(84)
(88)
(96)
(99)
(139)
(138)
(137)
(126)
(92)
(116)
(162)
(168)
(196)
(170)
(130)
Net Income (Common)
11 780
N/A
12 597
+7%
12 055
-4%
11 917
-1%
12 356
+4%
9 673
-22%
10 562
+9%
7 878
-25%
5 001
-37%
3 969
-21%
625
-84%
1 007
+61%
1 611
+60%
3 091
+92%
1 828
-41%
3 971
+117%
5 325
+34%
6 554
+23%
10 197
+56%
10 867
+7%
11 162
+3%
11 240
+1%
11 330
+1%
10 821
-4%
12 022
+11%
12 331
+3%
12 493
+1%
13 170
+5%
14 091
+7%
14 592
+4%
14 368
-2%
15 159
+6%
16 158
+7%
17 112
+6%
16 745
-2%
17 266
+3%
18 179
+5%
18 324
+1%
18 726
+2%
19 184
+2%
20 128
+5%
EPS (Diluted)
0.49
N/A
0.52
+6%
0.49
-6%
0.48
-2%
0.5
+4%
0.39
-22%
0.44
+13%
0.32
-27%
0.21
-34%
0.17
-19%
0.03
-82%
0.05
+67%
0.07
+40%
0.13
+86%
0.07
-46%
0.17
+143%
0.14
-18%
0.21
+50%
0.33
+57%
0.34
+3%
0.36
+6%
0.37
+3%
0.37
N/A
0.35
-5%
0.39
+11%
0.4
+3%
0.41
+2%
0.43
+5%
0.46
+7%
0.48
+4%
0.47
-2%
0.5
+6%
0.53
+6%
0.56
+6%
0.55
-2%
0.56
+2%
0.59
+5%
0.6
+2%
0.61
+2%
0.63
+3%
0.66
+5%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.