Chunghwa Telecom Co., Ltd. (2412)

Basic

  • Market Cap

    NT$946.41B

  • EV

    NT$960.77B

  • Shares Out

    7,757.45M

  • Revenue

    NT$220.83B

  • Employees

    19,872

Margins

  • Gross

    36.58%

  • EBITDA

    37.15%

  • Operating

    21.17%

  • Pre-Tax

    21.47%

  • Net

    16.78%

  • FCF

    21.94%

Returns (5Yr Avg)

  • ROA

    5.54%

  • ROE

    9.13%

  • ROCE

    10.24%

  • ROIC

    8.17%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    NT$118

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    NT$28.47

  • Earnings (Dil)

    NT$4.77

  • FCF

    NT$6.24

  • Book Value

    NT$48.21

Growth (CAGR)

  • Rev 3Yr

    2.79%

  • Rev 5Yr

    -0%

  • Rev 10Yr

    -0.21%

  • Dil EPS 3Yr

    3.81%

  • Dil EPS 5Yr

    0.64%

  • Dil EPS 10Yr

    -0.43%

  • Rev Fwd 2Yr

    3.09%

  • EBITDA Fwd 2Yr

    2.46%

  • EPS Fwd 2Yr

    2.83%

  • EPS LT Growth Est

    1.3%

Dividends

  • Yield

    —

  • Payout

    98.42%

  • DPS

    NT$4.7

  • DPS Growth 3Yr

    3.62%

  • DPS Growth 5Yr

    -0.4%

  • DPS Growth 10Yr

    -1.28%

  • DPS Growth Fwd 2Yr

    2.74%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

215,483.0

207,520.0

207,609.0

210,477.9

216,739.2

220,833.5

Total Revenues % Chg.

-5.3%

-3.7%

0.0%

1.4%

3.0%

1.7%

Cost of Goods Sold, Total

139,545.0

135,953.0

137,028.9

135,110.8

136,717.4

140,054.0

Gross Profit

75,938.0

71,567.0

70,580.1

75,367.2

80,021.9

80,779.5

Selling General & Admin Expenses, Total

27,759.0

26,978.0

25,918.8

26,237.2

29,398.6

30,073.6

Provision for Bad Debts

920.0

-125.0

44.9

143.0

117.1

107.1

R&D Expenses

3,725.0

3,941.0

3,850.0

3,687.7

3,774.3

3,843.3

Other Operating Expenses

—

44.0

—

—

—

—

Other Operating Expenses, Total

32,404.0

30,838.0

29,813.7

30,068.0

33,290.0

34,023.9

Operating Income

43,534.0

40,729.0

40,766.5

45,299.2

46,731.9

46,755.5

Interest Expense, Total

-18.0

-104.0

-206.1

-218.2

-262.7

-305.8

Interest And Investment Income

593.0

547.0

362.0

248.7

406.6

725.0

Net Interest Expenses

575.0

443.0

155.9

30.5

143.9

419.2

Income (Loss) On Equity Invest.

509.0

459.0

242.7

421.6

452.9

391.5

Currency Exchange Gains (Loss)

37.0

16.0

-46.5

229.5

-185.2

-260.3

Other Non Operating Income (Expenses)

221.0

152.0

101.1

451.9

-7.5

-3.9

EBT, Excl. Unusual Items

44,876.0

41,799.0

41,219.8

46,432.8

47,135.9

47,302.1

Impairment of Goodwill

—

-9.0

-9.3

-28.7

—

—

Gain (Loss) On Sale Of Investments

—

151.0

15.9

3.2

—

—

Gain (Loss) On Sale Of Assets

142.0

-38.0

1,577.5

-3.3

-4.9

2.6

Asset Writedown

-32.0

-36.0

27.1

-337.4

97.9

97.9

EBT, Incl. Unusual Items

44,986.0

41,867.0

42,831.0

46,066.6

47,229.0

47,402.5

Income Tax Expense

6,405.0

7,946.0

8,125.4

8,871.7

9,228.9

9,145.9

Earnings From Continuing Operations

38,581.0

33,921.0

34,705.5

37,194.9

38,000.0

38,256.6

Minority Interest

-1,024.0

-974.0

-1,299.4

-1,441.3

-1,522.9

-1,196.0

Net Income

37,557.0

32,947.0

33,406.1

35,753.6

36,477.2

37,060.6

Net Income to Common Incl Extra Items

37,557.0

32,947.0

33,406.1

35,753.6

36,477.2

37,060.6

Net Income to Common Excl. Extra Items

37,557.0

32,947.0

33,406.1

35,753.6

36,477.2

37,060.6

Total Shares Outstanding

7,757.0

7,757.0

7,757.4

7,757.4

7,757.4

7,757.4

Weighted Avg. Shares Outstanding

7,757.0

7,757.0

7,757.4

7,757.4

7,757.4

7,757.4

Weighted Avg. Shares Outstanding Dil

7,766.0

7,765.0

7,764.6

7,765.2

7,765.8

7,765.8

EPS

4.8

4.2

4.3

4.6

4.7

4.8

EPS Diluted

4.8

4.2

4.3

4.6

4.7

4.8

EBITDA

74,996.0

71,549.0

72,830.0

79,374.6

81,868.5

82,032.8