XNYSCHT
Market cap29bUSD
Dec 20, Last price
37.61USD
1D
-0.95%
1Q
-4.37%
Jan 2017
19.21%
Name
Chunghwa Telecom Co Ltd
Chart & Performance
Profile
Chunghwa Telecom Co., Ltd., together with its subsidiaries, provides telecommunication services in Taiwan and internationally. It operates through Domestic Fixed Communications Business, Mobile Communications Business, Internet Business, International Fixed Communications Business, and Others segments. The company offers local and domestic long-distance telephone, broadband access, and related services; information and communication technology and VAS services; and interconnection with its fixed-line network to other mobile and fixed-line operators. It also provides mobile; HiNet Internet, data communication, and cloud; Internet data center; and international long-distance telephone and data services. In addition, the company distributes and sells mobile handsets, data cards, electronic materials, and computing and business machinery equipment and software; designs, develops, manufactures, sells, and services semiconductor testing components, printed circuit boards, and electronic components and finished products, and automatic license plate recognition software and hardware products. Further, it offers real estate development and property management; system, network, and communications integration; intelligent buildings and energy network; digital information supply and advertisement; property and liability insurance agency; family education; computing equipment installation; management consultancy; data processing; telecommunication engineering; Internet identify; and information and communication solution services. Additionally, the company provides software design services, and Internet contents production and play services; motion picture production and distribution; and energy saving solutions and international circuits, and services for electronic parts and machinery processed products. The company was incorporated in 1996 and is headquartered in Taipei City, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 223,199,000 63.26% | 136,717,375 -34.72% | 209,440,891 0.88% | |||||||
Cost of revenue | 176,059,000 | 169,890,376 | 165,035,725 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 47,140,000 | (33,173,001) | 44,405,166 | |||||||
NOPBT Margin | 21.12% | 21.20% | ||||||||
Operating Taxes | 8,947,000 | 9,228,911 | 8,871,745 | |||||||
Tax Rate | 18.98% | 19.98% | ||||||||
NOPAT | 38,193,000 | (42,401,912) | 35,533,421 | |||||||
Net income | 36,958,000 1.65% | 36,358,000 2.08% | 35,616,000 6.57% | |||||||
Dividends | (36,476,000) | (35,746,314) | (33,403,565) | |||||||
Dividend yield | 3.91% | 40.74% | 36.93% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,690,000 | 4,060,813 | 3,275,564 | |||||||
Long-term debt | 48,928,000 | 50,083,558 | 45,910,617 | |||||||
Deferred revenue | 12,830,795 | 12,176,399 | ||||||||
Other long-term liabilities | 25,319,000 | 9,184,444 | 7,511,438 | |||||||
Net debt | (13,365,000) | (12,335,009) | (8,513,324) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 74,559,000 | 75,950,848 | 74,858,200 | |||||||
CAPEX | (30,741,000) | (33,427,621) | (35,588,880) | |||||||
Cash from investing activities | (50,174,000) | (30,789,193) | (31,172,361) | |||||||
Cash from financing activities | (40,730,000) | (34,800,231) | (34,313,928) | |||||||
FCF | 37,247,459 | (44,880,974) | 27,807,173 | |||||||
Balance | ||||||||||
Cash | 53,283,000 | 53,811,945 | 44,842,068 | |||||||
Long term investments | 14,700,000 | 12,667,435 | 12,857,437 | |||||||
Excess cash | 56,823,050 | 59,643,511 | 47,227,460 | |||||||
Stockholders' equity | 242,538,000 | 222,477,614 | 219,982,975 | |||||||
Invested Capital | 404,857,950 | 394,665,555 | 398,043,297 | |||||||
ROIC | 9.55% | 8.92% | ||||||||
ROCE | 10.21% | 9.92% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 7,765,000 | 776,500 | 776,500 | |||||||
Price | 120.00 6.19% | 113.00 -3.00% | 116.50 6.88% | |||||||
Market cap | 931,800,000 961.95% | 87,744,500 -3.00% | 90,462,250 6.88% | |||||||
EV | 930,867,000 | 88,009,032 | 93,876,530 | |||||||
EBITDA | 86,795,000 | 6,255,182 | 82,806,039 | |||||||
EV/EBITDA | 10.72 | 14.07 | 1.13 | |||||||
Interest | 319,000 | 262,738 | 218,171 | |||||||
Interest/NOPBT | 0.68% | 0.49% |