China Mobile 0941 Valuation

 

	2007	2008	2009	2010	2011	2012
EPS	4.65	5.81	7.26	8.57	10.11	11.93
PE at 115	24.74	19.79	15.83	13.42	11.37	9.64
PE at 100	21.51	17.21	13.77	11.67	9.89	8.38
Dividend	2.16	2.61	3.27	3.86	4.55	5.37

 

reasonable price as of 2009: 7.26*20 = 150

reasonable price as of 2010: 8.57 * 20 = 170