ランキングに戻る

China Tower Corporation Limited (CHWRF)

割安
Communication ServicesTelecom ServicesChina

ファンダメンタル

82

株価

$8.99

時価総額

$156.28B

パート1 · 企業の価値

概要

China Tower owns and operates the physical infrastructure — towers, rooftop sites, power supply, indoor antenna systems — that China's mobile networks run on. It was formed in 2014 when China Mobile, China Unicom and China Telecom pooled their tower assets into one company, which remains their majority-owned shared infrastructure provider rather than an independent operator competing for their business.

収益の仕組み

The core business rents tower space to the three carriers, who share the same physical structure instead of each building its own — a model designed to cut national network build-out costs. On top of that, the company sells indoor antenna systems, and it is expanding into two newer businesses: renting site space and monitoring services to sectors outside telecom (power, transport, agriculture), and providing energy services such as backup power and EV battery swapping.

需要を左右する要因

ディフェンシブ

Tower leasing revenue is tied to long-term agreements with the three carriers and to the pace of network build-out (4G, 5G and coverage expansion) rather than to consumer spending cycles, which makes the core business relatively steady. The newer smart-tower and energy businesses are more exposed to how fast other industries adopt shared infrastructure and IoT monitoring.

主なリスク

  • Dependence on the three state carriers — The bulk of revenue comes from China Mobile, China Unicom and China Telecom, who are also the company's controlling shareholders; a change in their capital-spending plans or in the pricing they negotiate directly affects results.
  • Regulatory and pricing policy risk — Government policy on infrastructure sharing, tower leasing prices and network technology standards can change the economics of the business, since the company operates within a framework largely set by state telecom regulation rather than open market pricing.
  • Execution risk in newer business lines — The smart-tower and energy businesses are new growth areas outside the company's traditional carrier-tower model, and their success depends on winning adoption from industries and use cases where China Tower has less established relationships.

顧客集中度

China Mobile, China Unicom and China Telecom are described as the company's major customers and together provide the large majority of revenue; the current annual results do not restate the exact split by carrier.

強気材料

Buyers argue that China Tower's near-monopoly on shared tower infrastructure in China gives it a highly predictable, contracted revenue base, and that its newer smart-tower and energy businesses open growth avenues beyond a mature core tower-leasing market.

弱気材料

Sellers fear that being financially dependent on the same three carriers that also control the company as shareholders limits its negotiating power on pricing, and that the newer growth businesses remain small and unproven relative to the mature core.

Written by the editors, published on 2026年8月18日

Direct competitors

Who this company fights with for the same customers

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Indus Towers LimitedINDUSTOWER

The closest business twin to China Tower: a single-country tower operator, part-owned by its own anchor carrier, that leases space on roughly 260,000 macro sites to national mobile networks.

American Tower CorporationAMT

The world's largest independent tower company, renting antenna space on about 149,000 sites to mobile operators across the Americas, Europe, Africa and Asia-Pacific — the same multi-tenant leasing model China Tower runs inside China.

Cellnex Telecom, S.A.CLNX

Europe's largest tower operator, with roughly 112,000 sites in twelve countries leased to mobile carriers, plus the same adjacent DAS and small-cell coverage services China Tower sells.

SBA Communications CorporationSBAC

A pure-play tower landlord with about 46,000 sites in the United States, Latin America and Africa, earning its revenue from the same long-term antenna leases signed with mobile network operators.

Crown Castle Inc.CCI

Leases about 40,000 towers plus small-cell and fibre coverage systems to US mobile carriers, competing for the same shared-infrastructure spending that mobile operators would otherwise put into their own sites.

IHS Holding LimitedIHS

Runs roughly 38,000 towers in emerging markets in Africa, the Middle East and Latin America, pairing tower leasing with the on-site power services that mirror China Tower's energy business.

貸借対照表と流動性

売上高

$25.88B

直近の公表四半期までの12か月 — 1株当たり指標からの推計

純利益

$3.48B

直近の公表四半期までの12か月 — 1株当たり指標からの推計

フリーキャッシュフロー

$6.37B

自己資本合計

$62.52B

負債合計

$101.39B

流動比率

1.77

利払い倍率

-

負債/EBITDA

1.99

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース割安

適正価値

$25.98

現在株価

$8.99

安全マージン

+65.4%

適正価値レンジ

$16.89 - $35.07

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$11.53
ディスカウンテッド・キャッシュフロー(DCF):$70.02
利益倍率(P/E):$7.69
グレアムの成長公式:$45.82
収益力価値(EPV):$11.21
正当化されたP/B:$8.63
配当割引モデル(ゴードン):$7.71
P/FFO(運用から生まれる資金):算出に必要なデータが不足しています
中間サイクル利益:算出に必要なデータが不足しています
売上高倍率:$11.70
アナリスト・コンセンサス:買い (7B / 4H / 1S)

バリュエーション指標

P/E レシオ

11.77

ROE

6.6%

P/B レシオ

0.77

P/FCF

6.38

粗利益率

92.4%

ROIC

11.0%

収益性レーダー

価値創造(経済的モート)

ROIC

11.0%

WACC

4.9%

ROIC − WACC

+6.1 pp

ROICが資本コストを上回っています。企業は株主のために価値を創出しています。

ファンダメンタル分析基準

合格(15)

  • ROIC 11.0%
  • Gross Margin 92.4%
  • P/FCF 6.38
  • P/B Ratio 0.77
  • Debt/Equity ratio
  • Operating Margin 19.9%
  • Positive Free Cash Flow
  • Current Ratio
  • Debt/EBITDA
  • Price below Graham Number
  • DCF valuation (Undervalued)
  • Analyst Consensus 58% Buy
  • PEG Ratio 0.13
  • Earnings Quality (OCF/NI) 2.97
  • Net Margin Trend 11.6% vs 11.0%

不合格(5)

  • Price CAGR -7.54%
  • CapEx intensity
  • ROE 6.5%
  • Revenue Growth 5Y 4.4%
  • Piotroski F-Score 2/9

データなし(7)

  • EPS data insufficient
  • Dividend Payout NaN%
  • Interest Coverage
  • Return on Tangible Assets
  • Low reliance on intangibles
  • Earnings Surprise (Finnhub)
  • Share Dilution (missing shares data)

Piotroski F-スコア

2/9

重大な財務上の懸念

score
criteria

利益の質

2.97

高品質:利益はキャッシュに裏付けられている

株式希薄化

-

株式を買い戻している。株主に友好的

機関投資家の保有

この企業について機関投資家の報告はありません。

ガバナンス

経営陣

氏名役職年齢
Mr. Zhiyong ZhangExecutive Chairman59
Mr. Li ChenGM & Executive Director57
Ms. Qingzhou LiuBoard Secretary & GM of Finance Department46
Mr. Shaofeng HuChief Accountant57
Edgar FuInvestor Relations Director-
Mr. Wenkai YinExecutive Director56
Ms. Suet Wing Leung A.C.I.S., A.C.S.Company Secretary35

監査リスク

6

取締役会リスク

8

報酬リスク

3

株主権利リスク

10

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

Latest News

Recent headlines for CHWRF, sourced from Markets Gazette.

No recent news for CHWRF.