Subscribe

HKBN Ltd. (1310.HK)

HKD5.93 -0.08 (-1.33%)
HK HKSE Communication Services Telecommunications Services
Address Tower 1, The Quayside
Hong Kong, HK
CEO Xin Li
Website hkbn.net
IPO 2015-03-12
ISIN KYG451581055

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 1310.HK (HKD) Other OTC · HKBNF (USD)
Description

HKBN Ltd., an investment holding company, provides fixed telecommunications network, international telecommunications, and mobile services to residential and enterprise customers in Hong Kong, Mainland China, and Macao. The company offers fibre broadband, data connectivity, cloud and data center, managed Wi-Fi with home network security and parental control, hybrid work and business continuity, system integration, household and personal cybersecurity, and voice and collaboration services; home telephone; music streaming, home and travel insurance, IT-as-a-service, healthcare, and e-Commerce shopping services; roaming and digital transformation solutions; and stationery and supplies for Transformation as a Service (TaaS) and OTT entertainment. It also provides data processing, property investment and holding, telecommunication, administrative support, enterprise systems, distribution and logistics, technical and product sale, Wi-Fi connectivity, internet, and security devices installation services; and technology solutions and consultancy services. In addition, the company markets and distributes computer hardware and software, and telecommunication and office automation products, as well as provides related services. HKBN Ltd. was founded in 1992 and is headquartered in Kwun Tong, Hong Kong. HKBN Ltd. operates as a subsidiary of China Mobile Hong Kong Company Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD5.93 -0.08 (-1.33%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.54
Float Shares
342.24M
Free Float %
23.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.91% -5.43% -8.06% -10.18% +0.91% +7.64% +33.74% +29.04% -36.47% -25.11% -26.44%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
5.93
DCF (Unlevered) 28.76 +385.0%
DCF (Levered) 18.64 +214.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.01
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
3 / 10
No MOAT
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Telecommunications Services: +7.0%
    +4.5% Q1'26: +3.8% (vs Q1'24)
  • EPS growth Telecommunications Services: +15.8%
    +1,900.0% Q1'26: +7,180.0% (vs Q1'24)
  • FCF margin FCF growth · Telecommunications Services: +29.4%
    +10.8% Q1'26: +4.7% (vs Q1'24)
  • EBIT margin Telecommunications Services: +14.7%
    +8.0% Q1'26: +9.6% (vs Q1'24)
  • ROIC Telecommunications Services: +6.4%
    +6.9% Q1'26: +11.2% (vs Q1'24)
  • Share dilution Telecommunications Services: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Telecommunications Services: 1.26×
    4.63× Q1'26: 2.48× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.54) × ERP
WACC = 46% × Ke + 54% × Kd (6.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 28.81 Current price: 5.93
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Aug 2015
actual
Aug 2016
actual
Aug 2017
actual
Aug 2018
actual
Aug 2019
actual
Aug 2020
actual
Aug 2021
actual
Aug 2022
actual
Aug 2023
actual
Aug 2024
actual
Aug 2025
actual
Aug 2026
1 Rev. Ana.
1 EPS Ana.
Aug 2027
1 Rev. Ana.
1 EPS Ana.
Aug 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
2.34B
est: 2.32B (+0.9%)
2.78B
est: 2.77B (+0.3%)
3.23B
est: 3.29B (-1.7%)
3.95B
est: 3.88B (+1.7%)
5.11B
est: 5.13B (-0.4%)
9.45B
est: 9.79B (-3.4%)
11.46B
est: 11.33B (+1.1%)
11.63B
est: 12.09B (-3.8%)
11.69B
est: 11.79B (-0.9%)
10.65B
est: 11.08B (-3.8%)
11.13B
est: 10.94B (+1.7%)
11.52B
11.52B – 11.52B
+5.3% YoY
11.70B
11.70B – 11.70B
+1.6% YoY
11.94B
11.94B – 11.94B
+2.0% YoY
EBITDA
789.88M
est: 486.31M (+62.4%)
967.15M
est: 592.64M (+63.2%)
1.03B
est: 844.41M (+21.8%)
1.26B
est: 771.91M (+63.6%)
1.68B
est: 1.32B (+27.7%)
2.60B
est: 1.66B (+56.7%)
2.59B
est: 1.71B (+51.4%)
2.83B
est: 1.92B (+47.9%)
1.21B
est: 2.38B (-49.2%)
2.14B
est: 2.19B (-2.5%)
2.43B
est: 2.17B (+12.1%)
2.29B
2.29B – 2.29B
+5.3% YoY
2.32B
2.32B – 2.32B
+1.6% YoY
2.37B
2.37B – 2.37B
+2.0% YoY
EBIT
328.63M
est: 127.67M (+157.4%)
460.53M
est: 417.92M (+10.2%)
377.32M
est: 555.41M (-32.1%)
615.81M
est: 556.46M (+10.7%)
556.55M
est: 818.70M (-32.0%)
615.88M
est: 1.00B (-38.5%)
721.02M
est: 1.03B (-30.1%)
1.13B
est: 1.16B (-2.4%)
-391.29M
est: 1.44B (-127.2%)
888.29M
est: 652.89M (+36.1%)
884.70M
est: 646.77M (+36.8%)
681.03M
681.03M – 681.03M
+5.3% YoY
691.91M
691.91M – 691.91M
+1.6% YoY
705.62M
705.62M – 705.62M
+2.0% YoY
Net Income
104.27M
est: 357.69M (-70.8%)
244.68M
est: 123.18M (+98.6%)
171.11M
est: 285.11M (-40.0%)
396.90M
est: 204.59M (+94.0%)
214.53M
est: 535.10M (-59.9%)
97.17M
est: 377.76M (-74.3%)
206.87M
est: 389.10M (-46.8%)
553.32M
est: 436.70M (+26.7%)
-1.27B
est: -1.27B (+0.0%)
10.28M
est: -386.2K (+2,761.3%)
206.86M
est: 236.51M (-12.5%)
576.48M
576.48M – 576.48M
+143.8% YoY
798.21M
798.21M – 798.21M
+38.5% YoY
960.80M
960.80M – 960.80M
+20.4% YoY
SGA
455.08M
est: 247.27M (+84.0%)
12.19M
est: 971.71M (-98.7%)
14.58M
est: 1.18B (-98.8%)
615.06M
est: 1.33B (-53.6%)
373.14M
est: 1.53B (-75.6%)
474.75M
est: 1.97B (-75.9%)
1.90B
est: 2.03B (-6.2%)
1.83B
est: 2.28B (-19.7%)
131.41M
est: 2.83B (-95.4%)
1.58B
est: 1.09B (+45.0%)
115.74M
est: 1.08B (-89.3%)
1.14B
1.14B – 1.14B
+5.3% YoY
1.15B
1.15B – 1.15B
+1.6% YoY
1.18B
1.18B – 1.18B
+2.0% YoY
EPS
0.10
est: 0.24 (-58.7%)
0.24
est: 0.30 (-19.8%)
0.17
est: 0.30 (-43.3%)
0.40
est: 0.45 (-10.2%)
0.19
est: 0.43 (-56.0%)
0.07
est: 0.32 (-76.8%)
0.16
est: 0.21 (-22.9%)
0.42
est: 0.30 (+39.9%)
-0.97
est: 0.11 (-979.1%)
0.01
est: 0.00 (+2,936.4%)
0.15
est: 0.16 (-6.3%)
0.39
0.39 – 0.39
+143.8% YoY
0.54
0.54 – 0.54
+38.5% YoY
0.65
0.65 – 0.65
+20.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-28 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-27 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-26 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-22 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-21 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-20 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-05-19 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-18 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-15 B- 3/5 5/5 4/5 3/5 1/5 1/5 1/5
2026-05-14 B- 3/5 5/5 4/5 3/5 1/5 1/5 1/5
2026-05-13 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-12 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-11 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-08 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-07 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-06 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-05 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-05-04 B- 2/5 5/5 3/5 3/5 1/5 1/5 1/5
2026-04-30 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-04-29 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-04-28 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-04-27 C+ 2/5 4/5 3/5 3/5 1/5 1/5 1/5
2026-04-24 B- 2/5 4/5 3/5 3/5 1/5 1/5 2/5
2026-04-23 B- 2/5 4/5 3/5 3/5 1/5 1/5 2/5
2026-04-22 B- 2/5 4/5 3/5 3/5 1/5 1/5 2/5
2026-04-21 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-20 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-17 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-16 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5
2026-04-15 B- 3/5 4/5 3/5 4/5 1/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
2.10B
OE per share TTM
1.46
Owner's Yield
21.50%
Maintenance CapEx ratio
145.78%
Maint CapEx / Avg PPE
42.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 33 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
241.1K
Shares Outstanding
1.48B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Chun Chi She Chief Transformation Officer male
Hao Ling Executive Chairman male
Liqun Lei Chief Financial Officer & Executive Director male
Pei Kwun Yap Co-Owner & Chief Legal Officer female
Shing Fai Yip President & Group Chief Operating Officer
Wai Sze Cheng Chief Human Resources Officer female
Xin Li Chief Executive Officer & Executive Director male
Yau Chung Li Co-Owner & Chief Technology Officer male
Yung Yin Shiu Co-Owner & Chief Executive Officer of Residential Solutions female
Zin Yiu Hui Co-Owner & Chief Operating Officer of Enterprise Solutions male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits