First Time Loading...

Taiwan Mobile Co Ltd
TWSE:3045

Watchlist Manager
Taiwan Mobile Co Ltd Logo
Taiwan Mobile Co Ltd
TWSE:3045
Watchlist
Price: 105 TWD Market Closed
Updated: May 11, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

183.3B
+2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+38%
5 Years
+54%
7 Years
+57%
10 Years
+69%
17.5B
+1%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
+9%
5 Years
-3%
7 Years
-12%
10 Years
-17%
12.3B
+10%
Net Income
Growth Rates:
1 Year
+11%
3 Years
+9%
5 Years
-10%
7 Years
-20%
10 Years
-21%

Earnings Waterfall
Taiwan Mobile Co Ltd

Revenue
183.3B TWD
Cost of Revenue
-148.6B TWD
Gross Profit
34.8B TWD
Operating Expenses
-17.2B TWD
Operating Income
17.5B TWD
Other Expenses
-5.3B TWD
Net Income
12.3B TWD

Income Statement
Taiwan Mobile Co Ltd

Rotate your device to view
Income Statement
Currency: TWD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
108 409
N/A
109 778
+1%
110 155
+0%
110 845
+1%
112 624
+2%
114 616
+2%
116 007
+1%
115 805
0%
116 144
+0%
115 626
0%
115 741
+0%
116 624
+1%
116 647
+0%
116 290
0%
115 652
-1%
115 966
+0%
117 171
+1%
118 636
+1%
119 372
+1%
118 929
0%
118 732
0%
118 299
0%
119 373
+1%
121 879
+2%
124 421
+2%
126 401
+2%
128 128
+1%
128 545
+0%
132 861
+3%
136 321
+3%
143 400
+5%
149 547
+4%
156 110
+4%
160 585
+3%
163 512
+2%
166 591
+2%
172 206
+3%
175 434
+2%
177 631
+1%
180 350
+2%
183 348
+2%
Gross Profit
Cost of Revenue
(69 571)
(70 759)
(71 454)
(72 464)
(75 098)
(78 087)
(79 811)
(79 685)
(79 785)
(78 487)
(78 238)
(79 073)
(78 791)
(78 745)
(78 853)
(79 630)
(81 445)
(83 192)
(83 869)
(84 243)
(84 316)
(84 615)
(86 513)
(89 026)
(91 612)
(93 512)
(95 431)
(96 463)
(101 415)
(105 705)
(112 743)
(118 595)
(124 735)
(128 663)
(131 257)
(134 182)
(138 981)
(141 792)
(143 653)
(145 891)
(148 586)
Gross Profit
38 837
N/A
39 018
+0%
38 700
-1%
38 381
-1%
37 526
-2%
36 529
-3%
36 196
-1%
36 120
0%
36 359
+1%
37 139
+2%
37 503
+1%
37 551
+0%
37 857
+1%
37 545
-1%
36 799
-2%
36 337
-1%
35 726
-2%
35 446
-1%
35 505
+0%
34 687
-2%
34 417
-1%
33 684
-2%
32 860
-2%
32 853
0%
32 809
0%
32 889
+0%
32 697
-1%
32 082
-2%
31 446
-2%
30 616
-3%
30 657
+0%
30 952
+1%
31 375
+1%
31 922
+2%
32 256
+1%
32 409
+0%
33 225
+3%
33 641
+1%
33 978
+1%
34 459
+1%
34 762
+1%
Operating Income
Operating Expenses
(17 765)
(17 901)
(17 597)
(17 738)
(17 815)
(17 587)
(17 700)
(17 567)
(17 590)
(17 705)
(17 777)
(17 878)
(17 837)
(17 458)
(17 058)
(16 865)
(16 634)
(17 460)
(16 696)
(16 488)
(16 255)
(15 929)
(15 828)
(15 756)
(15 615)
(15 481)
(15 483)
(15 302)
(15 390)
(15 415)
(15 332)
(15 252)
(15 322)
(15 408)
(15 607)
(15 901)
(16 332)
(16 643)
(16 890)
(17 151)
(17 218)
Selling, General & Administrative
(17 829)
(17 977)
(17 692)
(17 840)
(17 925)
(17 720)
(17 835)
(17 696)
(17 895)
(18 086)
(18 209)
(18 366)
(18 260)
(17 967)
(17 783)
(17 683)
(17 503)
(17 492)
(17 418)
(17 161)
(16 885)
(16 629)
(16 355)
(16 271)
(16 115)
(15 827)
(15 708)
(15 481)
(15 507)
(15 515)
(15 451)
(15 473)
(15 763)
(15 962)
(16 239)
(16 457)
(16 752)
(16 953)
(17 185)
(17 433)
(17 575)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(50)
(104)
(158)
(215)
(166)
(172)
(178)
(243)
(248)
(281)
(332)
(391)
(445)
(474)
(491)
(512)
Other Operating Expenses
63
75
95
102
110
134
135
129
305
381
431
487
423
511
725
820
869
32
721
673
631
700
527
515
500
395
328
337
333
266
291
399
684
802
913
889
811
754
769
773
869
Operating Income
21 073
N/A
21 118
+0%
21 104
0%
20 643
-2%
19 712
-5%
18 942
-4%
18 496
-2%
18 553
+0%
18 769
+1%
19 434
+4%
19 726
+2%
19 673
0%
20 020
+2%
20 087
+0%
19 741
-2%
19 471
-1%
19 092
-2%
17 985
-6%
18 808
+5%
18 199
-3%
18 162
0%
17 755
-2%
17 032
-4%
17 097
+0%
17 193
+1%
17 407
+1%
17 214
-1%
16 780
-3%
16 056
-4%
15 201
-5%
15 325
+1%
15 701
+2%
16 053
+2%
16 515
+3%
16 649
+1%
16 508
-1%
16 893
+2%
16 998
+1%
17 088
+1%
17 308
+1%
17 545
+1%
Pre-Tax Income
Interest Income Expense
(307)
(383)
(463)
(497)
(489)
(527)
(506)
(438)
(544)
(547)
(553)
(580)
(496)
(501)
(470)
(436)
(463)
(457)
(489)
(500)
(446)
(415)
(409)
(367)
(370)
(371)
(283)
(281)
(282)
(202)
(320)
(441)
(507)
(510)
(520)
(400)
(571)
(712)
(697)
(835)
62
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(772)
0
(668)
(668)
104
0
0
0
(40)
0
0
0
(13)
0
0
0
0
0
0
0
(82)
0
0
0
(83)
Gain/Loss on Disposition of Assets
(1 371)
(1 047)
(707)
(942)
(809)
(932)
(871)
(473)
(332)
(337)
(362)
(365)
(458)
(440)
(419)
(450)
(350)
(348)
(452)
(411)
(208)
(202)
(90)
(78)
(277)
(276)
(255)
(254)
(322)
49
41
21
9
(114)
(98)
(43)
(104)
(74)
(102)
(144)
(89)
Total Other Income
25
27
25
42
452
450
450
438
272
240
265
263
127
180
174
204
124
112
105
89
78
78
77
77
76
61
50
36
19
(271)
(278)
(261)
27
24
35
29
55
58
54
63
37
Pre-Tax Income
19 419
N/A
19 715
+2%
19 959
+1%
19 246
-4%
18 866
-2%
17 933
-5%
17 569
-2%
18 079
+3%
18 166
+0%
18 788
+3%
19 074
+2%
18 989
0%
19 191
+1%
19 325
+1%
19 025
-2%
18 789
-1%
17 631
-6%
17 292
-2%
17 303
+0%
16 708
-3%
17 689
+6%
17 216
-3%
16 610
-4%
16 729
+1%
16 582
-1%
16 821
+1%
16 726
-1%
16 281
-3%
15 458
-5%
14 777
-4%
14 769
0%
15 019
+2%
15 582
+4%
15 915
+2%
16 065
+1%
16 093
+0%
16 191
+1%
16 269
+0%
16 344
+0%
16 392
+0%
17 471
+7%
Net Income
Tax Provision
(3 351)
(3 353)
(3 399)
(3 128)
(3 234)
(2 582)
(2 456)
(2 606)
(1 998)
(2 615)
(2 710)
(2 776)
(3 263)
(3 197)
(3 120)
(2 897)
(2 682)
(2 822)
(2 828)
(2 893)
(3 203)
(3 095)
(3 143)
(3 303)
(3 290)
(3 263)
(3 241)
(3 144)
(3 064)
(2 681)
(2 652)
(2 736)
(2 756)
(3 167)
(3 190)
(3 177)
(3 220)
(3 270)
(3 294)
(3 245)
(3 136)
Income from Continuing Operations
16 067
16 361
16 559
16 117
15 632
15 351
15 113
15 473
16 168
16 174
16 365
16 214
15 928
16 128
15 906
15 893
14 949
14 471
14 476
13 816
14 486
14 122
13 467
13 426
13 292
13 557
13 485
13 137
12 394
12 096
12 117
12 283
12 825
12 748
12 875
12 916
12 971
12 999
13 050
13 147
14 335
Income to Minority Interest
(235)
(278)
(346)
(491)
(548)
(578)
(568)
(507)
(482)
(528)
(548)
(568)
(608)
(620)
(688)
(702)
(757)
(759)
(795)
(823)
(844)
(890)
(827)
(805)
(811)
(833)
(918)
(1 004)
(1 107)
(1 292)
(1 520)
(1 668)
(1 837)
(1 869)
(1 843)
(1 882)
(1 946)
(1 982)
(1 991)
(1 990)
(2 061)
Net Income (Common)
15 584
N/A
15 861
+2%
16 041
+1%
15 507
-3%
15 006
-3%
14 734
-2%
14 544
-1%
14 966
+3%
15 686
+5%
15 646
0%
15 817
+1%
15 646
-1%
15 320
-2%
15 508
+1%
15 218
-2%
15 191
0%
14 192
-7%
13 712
-3%
13 681
0%
12 993
-5%
13 642
+5%
13 232
-3%
12 641
-4%
12 621
0%
12 481
-1%
12 725
+2%
12 567
-1%
12 132
-3%
11 287
-7%
10 804
-4%
10 597
-2%
10 615
+0%
10 988
+4%
10 879
-1%
11 033
+1%
11 034
+0%
11 026
0%
11 017
0%
11 059
+0%
11 158
+1%
12 274
+10%
EPS (Diluted)
5.77
N/A
5.88
+2%
5.94
+1%
5.75
-3%
5.55
-3%
5.4
-3%
5.33
-1%
5.5
+3%
5.75
+5%
5.74
0%
5.8
+1%
5.73
-1%
5.6
-2%
5.51
-2%
5.41
-2%
5.39
0%
5.06
-6%
4.89
-3%
4.88
0%
4.6
-6%
4.83
+5%
4.69
-3%
4.48
-4%
4.47
0%
4.44
-1%
4.52
+2%
4.46
-1%
4.3
-4%
4
-7%
3.83
-4%
3.76
-2%
3.76
N/A
3.89
+3%
3.85
-1%
3.91
+2%
3.91
N/A
3.9
0%
3.9
N/A
3.92
+1%
3.95
+1%
4.32
+9%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 136,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.