China Unicom Stock , CHUFF

	2023	2024	2025	2026	2027
Revenue	375,574	396,754	416,927	-	-
Dividend	0.33	0.39	0.46	-	-
Dividend Yield (in %)	6.50 %	7.73 %	9.07 %	10.67 %	-
EPS	0.62	0.70	0.80	-	-
P/E Ratio	8.03	7.07	6.18	5.87	-
EBIT	15,917	18,628	22,731	-	-
EBITDA	104,544	109,426	114,583	-	-
Net Profit	19,185	21,724	25,216	-	-
Net Profit Adjusted	19,185	21,724	25,146	-	-
Pre-Tax Profit	23,108	26,379	30,351	-	-
Net Profit (Adjusted)	23,459	26,714	31,853	-	-
EPS (Non-GAAP) ex. SOE	-	-	-	-	-
EPS (GAAP)	0.62	0.70	0.81	-	-
Gross Income	349,208	369,437	384,381	-	-
Cash Flow from Investing	-75,226	-77,324	-76,933	-	-
Cash Flow from Operations	109,626	111,979	110,490	-	-
Cash Flow from Financing	-13,734	-17,418	-21,345	-	-
Cash Flow per Share	3.45	3.63	3.59	-	-
Free Cash Flow	29,298	32,198	33,514	-	-
Free Cash Flow per Share	0.41	1.07	0.45	-	-
Book Value per Share	11.52	11.88	12.21	-	-
Net Debt	-40,535	-49,346	-48,291	-	-
Research & Development Exp.	59,961	63,125	65,943	-	-
Capital Expenditure	79,194	79,600	80,596	78,590	60,212
Selling, General & Admin. Exp.	207,735	220,080	206,062	-	-
Shareholder’s Equity	352,835	364,069	375,721	372,698	382,899
Total Assets	657,157	691,240	685,899	-	-

	Previous Quarter ending 12/31/22	Current Quarter	Next Quarter	Current Year ending 12/31/23	Next Year ending 12/31/24
Earnings Estimates
No. of Analysts	-	-	-	21	20
Average Estimate	-	-	-	0.616 CNY	0.700 CNY
Year Ago	-	-	-	0.550 CNY	0.616 CNY
Publish Date	-	-	-	-	-
Revenue Estimates
No. of Analysts	2	-	-	20	20
Average Estimate	90,083 CNY	-	-	375,574 CNY	396,754 CNY
Year Ago	-	-	-	354,944 CNY	375,574 CNY
Publish Date	3/8/2023	-	-	-	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

China Unicom Dividend Calendar

Date	Name	Dividend	*yield	Currency
2022	China Unicom	0.32	6.53	HKD
2021	China Unicom	0.26	6.58	HKD
2020	China Unicom	0.20	4.45	HKD
2019	China Unicom	0.16	2.21	HKD
2018	China Unicom	0.16	1.86	HKD
2017	China Unicom	0.06	0.61	HKD
2016	China Unicom	-	-	HKD
2015	China Unicom	0.20	2.14	HKD
2015	China Unicom	0.17	1.80	CNY
2014	China Unicom	0.20	2.41	CNY
2014	China Unicom	0.25	2.44	HKD
2013	China Unicom	0.16	1.38	CNY
2013	China Unicom	0.20	1.74	HKD
2012	China Unicom	0.15	1.21	HKD
2012	China Unicom	0.12	0.97	CNY
2011	China Unicom	0.10	0.61	CNY
2011	China Unicom	0.12	0.75	HKD
2010	China Unicom	0.08	0.72	CNY
2010	China Unicom	0.10	0.86	HKD
2009	China Unicom	0.18	1.77	HKD
2009	China Unicom	0.16	1.56	CNY
2008	China Unicom	0.20	2.15	CNY
2007	China Unicom	0.20	1.12	CNY

*Yield of the Respective Date

China Unicom Profile

China Unicom (Hong Kong) Ltd. is an investment holding company, which engages in the provision of voice usage, broadband and mobile data services, and data and internet application services through its subsidiaries. It also offers other value-added services, leased lines and associated services, and sales of telecommunications products. The company was founded on February 8, 2000 and is headquartered in Hong Kong.

Moody’s Daily Credit Risk Score

Risk

Low
Medium
High

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

China Unicom Shareholder

Owner	in %
China United Network Communications Ltd.	53.52
China State-Owned Assets Supervision & Admn Commission	27.15
Freefloat	19.33

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.