Chunghwa Telecom Co Ltd
TWSE:2412
Intrinsic Value
Chunghwa Telecom Co., Ltd. engages in the provision of integrated telecommunication services. [ Read More ]
The intrinsic value of one
Chunghwa Telecom Co Ltd
stock under the Base Case scenario is
104.52
TWD.
Compared to the current market price of 123.5 TWD,
Chunghwa Telecom Co Ltd
is
Overvalued by 15%.
Chunghwa Telecom Co Ltd's market capitalization is 958B TWD.
Chunghwa Telecom Co Ltd stock price is 123.5 TWD.
Chunghwa Telecom Co Ltd stock (104.52 TWD) is 15% less than its price (123.5 TWD).
Chunghwa Telecom Co Ltd stock (105.5 TWD) is 15% less than its price (123.5 TWD). Open DCF Valuation
Chunghwa Telecom Co Ltd stock (103.54 TWD) is 16% less than its price (123.5 TWD). Open Relative Valuation
Chunghwa Telecom Co Ltd has downside potential of 1% compared to the average analyst price target.
Open Wall St Estimates
Chunghwa Telecom Co Ltd has positive three-year average ROE (Return on Equity): 10%. The company is efficient at transforming stockholders' equity into net income.
Chunghwa Telecom Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 10%.
Chunghwa Telecom Co Ltd's ROE (Return on Equity) has increased in the last 3 years from 9% to 10%.
Chunghwa Telecom Co Ltd's Revenue has grown by 3% over the past 12 months.
Chunghwa Telecom Co Ltd's ROIC (Return on Invested Capital) has increased in the last 3 years from 7% to 8%.
Chunghwa Telecom Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 8%.
Chunghwa Telecom Co Ltd's Revenue is forecast to grow at a rate of 3% per year over the next 3 years.
Chunghwa Telecom Co Ltd's Revenue has been growing by 2% per year for the last 3 years.
Chunghwa Telecom Co Ltd has positive three-year average ROIC (Return on Invested Capital): 8%. The company is efficient at using invested capital to generate operating income.
Chunghwa Telecom Co Ltd has positive Net Income for the last twelve months.
Chunghwa Telecom Co Ltd has positive Operating Income for the last twelve months.
Chunghwa Telecom Co Ltd's short-term assets (103B TWD) exceed its short-term liabilties (66B TWD).
Chunghwa Telecom Co Ltd has negative Net Debt. This means that the company has more cash and short-term investments (54B TWD) than debt (39B TWD).
Chunghwa Telecom Co Ltd has positive Gross Profit for the last twelve months.
Chunghwa Telecom Co Ltd has positive Free Cash Flow for the last twelve months.
Chunghwa Telecom Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.1.
Chunghwa Telecom Co Ltd's long-term assets (524B TWD) exceed its long-term liabilties (142B TWD).
Chunghwa Telecom Co Ltd's Altman Z-Score is very high and is equal to 4.98.
Chunghwa Telecom Co Ltd earns more than enough operating income (47B TWD) to safely cover interest payments on its debt (314m TWD).
Valuation Backtest
Chunghwa Telecom Co Ltd
Run backtest to discover the historical profit from buying and selling
Chunghwa Telecom Co Ltd
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Chunghwa Telecom Co Ltd
Balance Sheet Decomposition
Chunghwa Telecom Co Ltd
| Current Assets | 103.2B |
| Cash & Short-Term Investments | 54.2B |
| Receivables | 31.6B |
| Other Current Assets | 17.4B |
| Non-Current Assets | 420.7B |
| Long-Term Investments | 24.7B |
| PP&E | 303.6B |
| Intangibles | 72.7B |
| Other Non-Current Assets | 19.7B |
| Current Liabilities | 65.8B |
| Accounts Payable | 14.8B |
| Accrued Liabilities | 13.9B |
| Short-Term Debt | 585m |
| Other Current Liabilities | 36.5B |
| Non-Current Liabilities | 75.9B |
| Long-Term Debt | 38B |
| Other Non-Current Liabilities | 37.9B |
Earnings Waterfall
Chunghwa Telecom Co Ltd
|
Revenue
|
223.2B
TWD
|
|
Cost of Revenue
|
-141.8B
TWD
|
|
Gross Profit
|
81.4B
TWD
|
|
Operating Expenses
|
-34.4B
TWD
|
|
Operating Income
|
47B
TWD
|
|
Other Expenses
|
-10.1B
TWD
|
|
Net Income
|
36.9B
TWD
|
Free Cash Flow Analysis
Chunghwa Telecom Co Ltd
Profitability Score
Profitability Due Diligence
Chunghwa Telecom Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Chunghwa Telecom Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Chunghwa Telecom Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Chunghwa Telecom Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Chunghwa Telecom Co Ltd
According to Wall Street analysts, the average 1-year price target for
Chunghwa Telecom Co Ltd
is 122.15 TWD
with a low forecast of 106.05 TWD and a high forecast of 136.5 TWD.
Shareholder Return
Price
Chunghwa Telecom Co Ltd
| Average Annual Return | 4.39% |
| Standard Deviation of Annual Returns | 3.87% |
| Max Drawdown | -16% |
| Market Capitalization | 958B TWD |
| Shares Outstanding | 7 759 312 200 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Chunghwa Telecom Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Chunghwa Telecom Co., Ltd. engages in the provision of integrated telecommunication services. The company is headquartered in Taipei City, Taipei. The company went IPO on 2000-10-27. The firm conducts domestic fixed communications, mobile communications, Internet and international fixed communications services and other businesses. The firm provides domestic fixed communication services for the home market, including local and long-distance telephone smart networks; domestic circuit rental services, including asymmetric digital subscriber line (ADSL) services, optical generation services; Internet and value-added services, including Internet service providers (ISP), value-added services; Multimedia On Demand (MOD) and Internet Protocol Television (IPTV) services; international fixed communication services. The firm provides mobile communications services, Wi-Fi services, and international fixed communications services for the personal market. In addition, the Company also provides enterprise customer integration services, mobile enterprise customer services, data enterprise customer service.
Contact
IPO
Employees
Officers
The intrinsic value of one
Chunghwa Telecom Co Ltd
stock under the Base Case scenario is
104.52
TWD.
Compared to the current market price of 123.5 TWD,
Chunghwa Telecom Co Ltd
is
Overvalued by 15%.
You don't have any saved screeners yet
