Stock Code

Estimation Overview

Last Financial Year Result Financial Year 12/2023 EPS RMB 616.00 cts Net Profit RMB 131,766.00 MIL DPS RMB 439.97 cts Financial Year Net Profit / Loss RMB (MIL) EPS RMB (cts) DPS RMB (cts) NAV RMB Broker Name Rating Price HK$ Report Date 12/2024 138,373.00 647.30 469.20 - BOCI Buy 72.25 2024.08.09 12/2025 145,365.00 680.00 499.70 - BOCI - 72.25 2024.08.09 12/2026 153,941.00 720.10 536.40 - BOCI - 72.25 2024.08.09 12/2024 138,474.00 648.00 473.00 - JP MORGAN Overweight 76.80 2024.07.17 12/2025 145,476.00 681.00 504.00 - JP MORGAN - 76.80 2024.07.17 12/2026 152,740.00 715.00 536.00 - JP MORGAN - 76.80 2024.07.17 12/2024 137,551.00 643.50 463.30 - CLSA OutPerform 72.25 2024.08.09 12/2025 143,835.00 672.90 491.20 - CLSA - 72.25 2024.08.09 12/2026 150,058.00 702.00 519.50 - CLSA - 72.25 2024.08.09 12/2024 138,758.00 649.00 474.00 - UBS Buy 76.20 2024.09.02 12/2025 145,683.00 681.00 507.00 - UBS - 76.20 2024.09.02 12/2026 152,188.00 711.00 541.00 - UBS - 76.20 2024.09.02 12/2024 140,300.00 657.00 496.50 - MORGAN STANLEY Overweight 72.25 2024.08.08 12/2025 144,300.00 676.00 536.21 - MORGAN STANLEY - 72.25 2024.08.08 12/2026 146,500.00 686.00 562.69 - MORGAN STANLEY - 72.25 2024.08.08 12/2024 138,422.00 647.60 472.70 - CITIGROUP Buy 72.25 2024.08.08 12/2025 145,587.00 681.10 507.40 - CITIGROUP - 72.25 2024.08.08 12/2026 154,389.00 722.20 548.90 - CITIGROUP - 72.25 2024.08.08 12/2024 137,431.00 643.00 - - GOLDMAN SACHS Buy 72.25 2024.08.09 12/2025 142,877.00 669.00 - - GOLDMAN SACHS - 72.25 2024.08.09 12/2026 147,832.00 692.00 - - GOLDMAN SACHS - 72.25 2024.08.09 12/2024 138,225.00 647.00 459.00 - HSBC Hold 71.95 2024.08.13 12/2025 146,597.00 686.00 504.00 - HSBC - 71.95 2024.08.13 12/2026 146,312.00 684.00 513.00 - HSBC - 71.95 2024.08.13 12/2024 138,406.00 645.00 471.00 - CICC OutPerform 72.25 2024.08.09 12/2025 145,366.00 678.00 508.00 - CICC - 72.25 2024.08.09 12/2024 139,549.00 653.00 475.24 - FIRST SHANGHAI SEC Buy 71.00 2024.08.12 12/2025 146,819.00 687.00 514.30 - FIRST SHANGHAI SEC - 71.00 2024.08.12 12/2026 153,730.00 719.00 553.37 - FIRST SHANGHAI SEC - 71.00 2024.08.12 12/2024 139,143.00 651.00 469.00 - JEFFERIES HK Buy 72.25 2024.08.08 12/2025 141,191.00 661.00 489.00 - JEFFERIES HK - 72.25 2024.08.08 12/2026 143,442.00 671.00 510.00 - JEFFERIES HK - 72.25 2024.08.08 12/2024 137,410.00 642.00 469.00 - NOMURA Buy 75.00 2024.07.18 12/2025 147,913.00 691.00 511.00 - NOMURA - 75.00 2024.07.18 12/2026 155,404.00 726.00 545.00 - NOMURA - 75.00 2024.07.18

Estimation Overview

Last Financial Year Result Financial Year 12/2023 EPS RMB 616.00 cts Net Profit RMB 131,766.00 MIL DPS RMB 439.97 cts Previous Close HK$ 73.000 Financial Year Net Profit / Loss RMB (MIL) Change (%) EPS RMB (cts) Estimated PE Ratio (x) Broker Name Report Date 12/2024 138,373.00 5.01% 647.30 10.27 x BOCI 2024.08.09 12/2025 145,365.00 5.05% 680.00 9.77 x BOCI 2024.08.09 12/2026 153,941.00 5.90% 720.10 9.23 x BOCI 2024.08.09 12/2024 138,474.00 5.09% 648.00 10.26 x JP MORGAN 2024.07.17 12/2025 145,476.00 5.06% 681.00 9.76 x JP MORGAN 2024.07.17 12/2026 152,740.00 4.99% 715.00 9.30 x JP MORGAN 2024.07.17 12/2024 137,551.00 4.39% 643.50 10.33 x CLSA 2024.08.09 12/2025 143,835.00 4.57% 672.90 9.88 x CLSA 2024.08.09 12/2026 150,058.00 4.33% 702.00 9.47 x CLSA 2024.08.09 12/2024 138,758.00 5.31% 649.00 10.24 x UBS 2024.09.02 12/2025 145,683.00 4.99% 681.00 9.76 x UBS 2024.09.02 12/2026 152,188.00 4.47% 711.00 9.35 x UBS 2024.09.02 12/2024 140,300.00 6.48% 657.00 10.12 x MORGAN STANLEY 2024.08.08 12/2025 144,300.00 2.85% 676.00 9.83 x MORGAN STANLEY 2024.08.08 12/2026 146,500.00 1.52% 686.00 9.69 x MORGAN STANLEY 2024.08.08 12/2024 138,422.00 5.05% 647.60 10.26 x CITIGROUP 2024.08.08 12/2025 145,587.00 5.18% 681.10 9.76 x CITIGROUP 2024.08.08 12/2026 154,389.00 6.05% 722.20 9.20 x CITIGROUP 2024.08.08 12/2024 137,431.00 4.30% 643.00 10.34 x GOLDMAN SACHS 2024.08.09 12/2025 142,877.00 3.96% 669.00 9.93 x GOLDMAN SACHS 2024.08.09 12/2026 147,832.00 3.47% 692.00 9.60 x GOLDMAN SACHS 2024.08.09 12/2024 138,225.00 4.90% 647.00 10.27 x HSBC 2024.08.13 12/2025 146,597.00 6.06% 686.00 9.69 x HSBC 2024.08.13 12/2026 146,312.00 -0.19% 684.00 9.72 x HSBC 2024.08.13 12/2024 138,406.00 5.04% 645.00 10.30 x CICC 2024.08.09 12/2025 145,366.00 5.03% 678.00 9.80 x CICC 2024.08.09 12/2024 139,549.00 5.91% 653.00 10.18 x FIRST SHANGHAI SEC 2024.08.12 12/2025 146,819.00 5.21% 687.00 9.67 x FIRST SHANGHAI SEC 2024.08.12 12/2026 153,730.00 4.71% 719.00 9.24 x FIRST SHANGHAI SEC 2024.08.12 12/2024 139,143.00 5.60% 651.00 10.21 x JEFFERIES HK 2024.08.08 12/2025 141,191.00 1.47% 661.00 10.06 x JEFFERIES HK 2024.08.08 12/2026 143,442.00 1.59% 671.00 9.90 x JEFFERIES HK 2024.08.08 12/2024 137,410.00 4.28% 642.00 10.35 x NOMURA 2024.07.18 12/2025 147,913.00 7.64% 691.00 9.62 x NOMURA 2024.07.18 12/2026 155,404.00 5.06% 726.00 9.15 x NOMURA 2024.07.18

Remarks :
1.	Changes are calculated by the following year estimation figures and the last company financial year result. If the result is not yet announced, it will be calculated by the research reports estimation figures only.
2.	Estimated PE Ratio is based on the broker's research reports EPS and the stock's previous closing price.

	CHINA MOBILE LTD. Stock Code : 00941 Internet Address : http://www.chinamobileltd.com

Estimation Consensus Financial Year Net Profit / Loss RMB (MIL) EPS RMB (cts) DPS RMB (cts) NAV RMB Highest RMB (MIL) Lowest RMB (MIL) 12/2024 138,414.00 647.45 471.00 - 140,300.00 137,410.00 12/2025 145,421.00 680.50 507.00 - 147,913.00 141,191.00 12/2026 152,188.00 711.00 538.70 - 155,404.00 143,442.00 Rating Overview Rating / Strong Buy / ( 1 ) Buy / ( 2 ) Hold / ( 3 ) Sell / ( 4 ) Strong Sell / ( 5 ) Average Rating Total Broker Reports (12) 0 11 1 0 0 2.083 Remarks : Average rating ranges from 1 to 5. The lowest is the figure, the higher the rating and the vice versa.

Copyright ET Net Limited. All rights reserved. Use of this site signifies your agreement to the terms of use. DISCLAIMER: ET Net Limited and Hong Kong Exchanges and Clearing Limited endeavour to ensure the accuracy and reliability of the information provided, but do not guarantee its accuracy and reliability and accept no liability (whether in tort or contract or otherwise) for any loss or damage arising from any inaccuracies or omissions.