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 141,888.00 663.80 481.20 - BOCI Buy 66.85 2024.03.22 12/2025 150,037.00 701.90 515.80 - BOCI - 66.85 2024.03.22 12/2026 160,318.00 750.00 558.70 - BOCI - 66.85 2024.03.22 12/2024 139,027.00 650.00 475.00 - JP MORGAN Overweight 67.55 2024.04.04 12/2025 147,269.00 689.00 510.00 - JP MORGAN - 67.55 2024.04.04 12/2026 155,173.00 726.00 544.00 - JP MORGAN - 67.55 2024.04.04 12/2024 138,853.00 649.00 474.00 - UBS Buy 66.85 2024.03.21 12/2025 146,124.00 683.00 509.00 - UBS - 66.85 2024.03.21 12/2026 153,639.00 718.00 546.00 - UBS - 66.85 2024.03.21 12/2024 140,093.00 655.00 - - CITIC SEC - 66.15 2024.01.16 12/2025 147,780.00 691.00 - - CITIC SEC - 66.15 2024.01.16 12/2024 140,257.00 657.00 491.63 - MORGAN STANLEY Overweight 66.85 2024.03.21 12/2025 144,335.00 676.00 534.12 - MORGAN STANLEY - 66.85 2024.03.21 12/2026 146,526.00 686.00 552.33 - MORGAN STANLEY - 66.85 2024.03.21 12/2024 139,477.00 650.50 474.90 - CITIGROUP Buy 66.85 2024.03.21 12/2025 147,596.00 687.30 512.10 - CITIGROUP - 66.85 2024.03.21 12/2026 156,024.00 725.50 551.40 - CITIGROUP - 66.85 2024.03.21 12/2024 143,648.00 672.00 - - GOLDMAN SACHS - 66.85 2024.03.06 12/2025 152,552.00 714.00 - - GOLDMAN SACHS - 66.85 2024.03.06 12/2024 154,475.00 723.00 513.00 - HSBC Buy 66.05 2024.03.22 12/2025 162,751.00 761.00 560.00 - HSBC - 66.05 2024.03.22 12/2026 166,201.00 778.00 583.00 - HSBC - 66.05 2024.03.22 12/2024 147,757.00 691.20 500.70 - GUOTAI JUNAN Buy 67.25 2024.03.22 12/2025 154,869.00 724.50 535.60 - GUOTAI JUNAN - 67.25 2024.03.22 12/2026 161,026.00 753.30 572.00 - GUOTAI JUNAN - 67.25 2024.03.22 12/2024 149,160.00 697.00 488.00 - CICC - 64.25 2023.10.23 12/2024 141,007.00 647.62 467.89 - FIRST SHANGHAI SEC Buy 67.00 2024.03.25 12/2025 150,441.00 690.25 516.51 - FIRST SHANGHAI SEC - 67.00 2024.03.25 12/2026 159,840.00 733.79 565.12 - FIRST SHANGHAI SEC - 67.00 2024.03.25 12/2024 144,438.00 705.00 503.48 - DBS VICKERS - 66.75 2024.02.07 12/2025 153,910.00 752.00 533.81 - DBS VICKERS - 66.75 2024.02.07 12/2024 145,309.00 679.00 - - HUATAI FIN HLDGS HK - 64.25 2023.10.21 12/2025 154,227.00 721.00 - - HUATAI FIN HLDGS HK - 64.25 2023.10.21 12/2024 148,974.00 697.00 488.17 - JEFFERIES HK Buy 66.05 2024.03.21 12/2025 157,982.00 739.00 532.50 - JEFFERIES HK - 66.05 2024.03.21 12/2026 167,079.00 782.00 578.02 - JEFFERIES HK - 66.05 2024.03.21 12/2024 139,132.00 650.00 475.00 - NOMURA Buy 67.10 2024.03.27 12/2025 150,417.00 703.00 520.00 - NOMURA - 67.10 2024.03.27 12/2026 157,570.00 736.00 552.00 - NOMURA - 67.10 2024.03.27

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$ 68.750 Financial Year Net Profit / Loss RMB (MIL) Change (%) EPS RMB (cts) Estimated PE Ratio (x) Broker Name Report Date 12/2024 141,888.00 7.68% 663.80 9.39 x BOCI 2024.03.22 12/2025 150,037.00 5.74% 701.90 8.88 x BOCI 2024.03.22 12/2026 160,318.00 6.85% 750.00 8.31 x BOCI 2024.03.22 12/2024 139,027.00 5.51% 650.00 9.59 x JP MORGAN 2024.04.04 12/2025 147,269.00 5.93% 689.00 9.05 x JP MORGAN 2024.04.04 12/2026 155,173.00 5.37% 726.00 8.59 x JP MORGAN 2024.04.04 12/2024 138,853.00 5.38% 649.00 9.61 x UBS 2024.03.21 12/2025 146,124.00 5.24% 683.00 9.13 x UBS 2024.03.21 12/2026 153,639.00 5.14% 718.00 8.68 x UBS 2024.03.21 12/2024 140,093.00 6.32% 655.00 9.52 x CITIC SEC 2024.01.16 12/2025 147,780.00 5.49% 691.00 9.02 x CITIC SEC 2024.01.16 12/2024 140,257.00 6.44% 657.00 9.49 x MORGAN STANLEY 2024.03.21 12/2025 144,335.00 2.91% 676.00 9.22 x MORGAN STANLEY 2024.03.21 12/2026 146,526.00 1.52% 686.00 9.09 x MORGAN STANLEY 2024.03.21 12/2024 139,477.00 5.85% 650.50 9.59 x CITIGROUP 2024.03.21 12/2025 147,596.00 5.82% 687.30 9.07 x CITIGROUP 2024.03.21 12/2026 156,024.00 5.71% 725.50 8.60 x CITIGROUP 2024.03.21 12/2024 143,648.00 9.02% 672.00 9.28 x GOLDMAN SACHS 2024.03.06 12/2025 152,552.00 6.20% 714.00 8.73 x GOLDMAN SACHS 2024.03.06 12/2024 154,475.00 17.23% 723.00 8.62 x HSBC 2024.03.22 12/2025 162,751.00 5.36% 761.00 8.19 x HSBC 2024.03.22 12/2026 166,201.00 2.12% 778.00 8.02 x HSBC 2024.03.22 12/2024 147,757.00 12.14% 691.20 9.02 x GUOTAI JUNAN 2024.03.22 12/2025 154,869.00 4.81% 724.50 8.61 x GUOTAI JUNAN 2024.03.22 12/2026 161,026.00 3.98% 753.30 8.28 x GUOTAI JUNAN 2024.03.22 12/2024 149,160.00 13.20% 697.00 8.95 x CICC 2023.10.23 12/2024 141,007.00 7.01% 647.62 9.63 x FIRST SHANGHAI SEC 2024.03.25 12/2025 150,441.00 6.69% 690.25 9.03 x FIRST SHANGHAI SEC 2024.03.25 12/2026 159,840.00 6.25% 733.79 8.50 x FIRST SHANGHAI SEC 2024.03.25 12/2024 144,438.00 9.62% 705.00 8.84 x DBS VICKERS 2024.02.07 12/2025 153,910.00 6.56% 752.00 8.29 x DBS VICKERS 2024.02.07 12/2024 145,309.00 10.28% 679.00 9.18 x HUATAI FIN HLDGS HK 2023.10.21 12/2025 154,227.00 6.14% 721.00 8.65 x HUATAI FIN HLDGS HK 2023.10.21 12/2024 148,974.00 13.06% 697.00 8.95 x JEFFERIES HK 2024.03.21 12/2025 157,982.00 6.05% 739.00 8.44 x JEFFERIES HK 2024.03.21 12/2026 167,079.00 5.76% 782.00 7.97 x JEFFERIES HK 2024.03.21 12/2024 139,132.00 5.59% 650.00 9.59 x NOMURA 2024.03.27 12/2025 150,417.00 8.11% 703.00 8.87 x NOMURA 2024.03.27 12/2026 157,570.00 4.76% 736.00 8.47 x NOMURA 2024.03.27

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 141,888.00 663.80 484.60 - 154,475.00 138,853.00 12/2025 150,429.00 702.45 520.00 - 162,751.00 144,335.00 12/2026 158,705.00 734.90 555.52 - 167,079.00 146,526.00 Rating Overview Rating / Strong Buy / ( 1 ) Buy / ( 2 ) Hold / ( 3 ) Sell / ( 4 ) Strong Sell / ( 5 ) Average Rating Total Broker Reports (10) 0 10 0 0 0 2 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.