返回排名列表

China Tower Corporation Limited (CHWRF)

被低估
Communication ServicesTelecom ServicesChina

基本面

82

价格

$8.99

市值

$156.28B

第一部分 · 这家公司值多少

概览

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.

盈利方式

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.

需求驱动因素

防御型

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.

主要风险

  • 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.

客户集中度

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.

看多理由

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.

看空理由

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.

资产负债表与流动性

营收

$25.88B

截至最近已公布季度的最近12个月 — 根据每股指标估算

净利润

$3.48B

截至最近已公布季度的最近12个月 — 根据每股指标估算

自由现金流

$6.37B

股东权益合计

$62.52B

负债合计

$101.39B

流动比率

1.77

利息覆盖率

-

债务/EBITDA

1.99

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

一般情形被低估

公允价值

$25.98

当前价格

$8.99

安全边际

+65.4%

公允价值区间

$16.89 - $35.07

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$11.53
现金流折现法(DCF):$70.02
市盈率法(P/E):$7.69
格雷厄姆成长公式:$45.82
盈利能力价值(EPV):$11.21
合理市净率(P/B):$8.63
股息折现模型(戈登模型):$7.71
P/FFO(运营资金):数据不足,无法计算
周期中段收益:数据不足,无法计算
市销率法(P/S):$11.70
分析师共识:买入 (7B / 4H / 1S)

估值指标

市盈率(P/E)

11.77

ROE

6.6%

市净率(P/B)

0.77

P/FCF

6.38

毛利率

92.4%

ROIC

11.0%

盈利能力雷达图

价值创造(经济护城河)

ROIC

11.0%

WACC

4.9%

ROIC − WACC

+6.1 pp

ROIC 超过资本成本:公司正在为股东创造价值。

基本面分析标准

通过(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%

未通过(5)

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

不可用(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-评分

2/9

存在严重财务隐患

score
criteria

盈利质量

2.97

高质量:盈利有现金流支撑

股权稀释

-

正在回购股份,对股东友好

机构持股

该公司暂无机构申报数据。

公司治理

管理团队

姓名职位年龄
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

审计风险

6

董事会风险

8

薪酬风险

3

股东权利风险

10

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

Latest News

Recent headlines for CHWRF, sourced from Markets Gazette.

No recent news for CHWRF.