Recommendation
Maintain Buy and TP of HK$63
• China Mobile’s earnings have turned around, driven by ARPU gains and the strong performance of new businesses.
• We expect earnings growth to continue through 2023, supporting a valuation recovery.
Investments points
ARPU beginning to turn around on 5G subscriber growth
• As of end-September, China Mobile had 330mn 5G subscribers, representing 34.6% of its mobile subscribers (vs. 17.5% at end-2020).
• As more 5G-enabled smartphones become available, the share of pure 5G plans is also increasing.
• The average ARPU from a 5G subscriber is CNY88.9―70% higher than the overall average.
• In 1H21, mobile ARPU rose 3.8% YoY, signaling the start of the company’s first ARPU up-cycle in five years.
New businesses such as cloud, mobile edge computing (MEC), and smart home seeing full-fledged growth
• In 1H21, revenue from the data, information, and communications technology (DICT; cloud, MEC, etc.) and smart home businesses expanded 59.8% and 35.6% YoY, respectively.
• As a result, the revenue mix of new businesses has risen to 35% (vs. 27% in 2019).
• We look for new business growth to accelerate as 5G subscribers and related content increase.
Dividend hike confirms strong financial position, despite capex burden
• The company paid an interim dividend of HK$1.63 (+6.5% YoY) for 2021.
• We forecast overall capex to grow 7% in 2021 and 5% in 2022 due to increased 5G spending.
• We see dividend hikes continuing on the back of strong operating cash flow and abundant cash reserves (2021F dividend yield of 6.8%).
Risks
• 1) Sharp increase in 5G capex and operating/marketing costs; 2) government regulations on mobile plans
FY ( Dec.) | 2018 | 2019 | 2020 | 2021F | 2022F | 2023F |
---|---|---|---|---|---|---|
Revenue (CNYmn) | 736,819 | 745,917 | 768,070 | 798,557 | 825,513 | 843,067 |
OP (CNYmn) | 122,645 | 116,060 | 112,734 | 127,459 | 142,015 | 154,839 |
OP margin (%) | 16.6 | 15.6 | 14.7 | 16.0 | 17.2 | 18.4 |
NP (CNYmn) | 117,781 | 106,641 | 107,843 | 121,039 | 132,102 | 141,848 |
EPS (CNY) | 5.75 | 5.21 | 5.27 | 5.91 | 6.45 | 6.93 |
ROE (%) | 11.6 | 9.9 | 9.6 | 10.3 | 10.6 | 10.8 |
P/E (x) | 11.5 | 11.0 | 8.2 | 7.4 | 6.8 | 6.3 |
P/B (x) | 1.3 | 1.1 | 0.8 | 0.7 | 0.7 | 0.7 |
Note: Under GAAP Source: Company data, Mirae Asset Securities Research estimates |
**** Please see the attached files for details.