CHUNGHWA TELECOM CO., LTD. Toevoegen aan een lijst
Financiën Chunghwa Telecom Co., Ltd.
Aandelen
2412
TW0002412004
geintegreerde telecommunicatiediensten
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 123,5 TWD | 0,00% |
|
+0,41% | +2,92% |
| 13/03 | Chunghwa Telecom Co, Ltd. Stelt dividend in contanten voor | CI |
| 30/01 | Chunghwa Telecom's Q4 winst daalt terwijl de omzet stijgt; 2024 richtlijn herbevestigd | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 853.319 | 845.562 | 903.743 | 876.591 | 930.894 | 958.045 | - | - |
| Bedrijfswaarde 1 | 820.939 | 843.764 | 892.566 | 876.591 | 929.716 | 922.612 | 924.620 | 926.724 |
| K/w-verhouding | 26 x | 25,3 x | 25,3 x | 24 x | 25,2 x | 25,5 x | 24,2 x | 23,8 x |
| Dividendrendement | 3,84% | 3,95% | 3,63% | 4,16% | 3,97% | 3,91% | 4,05% | 4,2% |
| Marktkapitalisatie/omzet | 4,11 x | 4,07 x | 4,29 x | 4,04 x | 4,17 x | 4,18 x | 4,08 x | 4,04 x |
| Bedrijfswaarde/omzet | 3,96 x | 4,06 x | 4,24 x | 4,04 x | 4,17 x | 4,02 x | 3,94 x | 3,91 x |
| Bedrijfswaarde/EBITDA | 10,8 x | 10,7 x | 10,7 x | 10,2 x | 10,8 x | 10,4 x | 10,2 x | 10,2 x |
| Bedrijfswaarde/FCF | 17 x | 16,5 x | 22,6 x | 19,7 x | 21,2 x | 18,4 x | 17,2 x | - |
| FCF Yield | 5,88% | 6,04% | 4,43% | 5,07% | 4,71% | 5,45% | 5,83% | - |
| Price to Book | 2,27 x | 2,24 x | 2,38 x | 2,3 x | 2,43 x | 2,44 x | 2,46 x | 2,49 x |
| Aantal aandelen (in duizenden) | 7.757.447 | 7.757.447 | 7.757.447 | 7.757.447 | 7.757.447 | 7.757.447 | - | - |
| Referentieprijs 2 | 110,0 | 109,0 | 116,5 | 113,0 | 120,0 | 123,5 | 123,5 | 123,5 |
| Datum van publicatie | 10-01-20 | 04-02-21 | 26-01-22 | 31-01-23 | 10-01-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 207.520 | 207.613 | 210.478 | 216.740 | 223.200 | 229.419 | 234.598 | 237.151 |
| EBITDA 1 | 75.871 | 78.703 | 83.330 | 86.270 | 86.010 | 88.423 | 90.647 | 91.179 |
| Bedrijfsresultaat (EBIT) 1 | 40.700 | 42.360 | 44.930 | 46.840 | 46.350 | 47.240 | 49.694 | 50.335 |
| Operationele Marge | 19,61% | 20,4% | 21,35% | 21,61% | 20,77% | 20,59% | 21,18% | 21,22% |
| Resultaat voor belastingen (EBT) 1 | 41.780 | 42.840 | 46.060 | 47.270 | 46.991 | 48.273 | 50.540 | 50.726 |
| Nettowinst (verlies) 1 | 32.813 | 33.420 | 35.750 | 36.520 | 36.920 | 37.654 | 39.566 | 39.707 |
| Nettomarge | 15,81% | 16,1% | 16,99% | 16,85% | 16,54% | 16,41% | 16,87% | 16,74% |
| WPA 2 | 4,230 | 4,310 | 4,610 | 4,710 | 4,760 | 4,840 | 5,102 | 5,187 |
| Free Cash Flow 1 | 48.261 | 50.999 | 39.537 | 44.416 | 43.820 | 50.260 | 53.862 | - |
| FCF-marge | 23,26% | 24,56% | 18,78% | 20,49% | 19,63% | 21,91% | 22,96% | - |
| Kasstroomconversie (ebitda) | 63,61% | 64,8% | 47,45% | 51,48% | 50,95% | 56,84% | 59,42% | - |
| Kasstroomconversie (nettowinst) | 147,08% | 152,6% | 110,59% | 121,62% | 118,69% | 133,48% | 136,13% | - |
| Dividend per aandeel 2 | 4,226 | 4,306 | 4,226 | 4,702 | 4,758 | 4,832 | 5,007 | 5,187 |
| Datum van publicatie | 10-01-20 | 04-02-21 | 26-01-22 | 31-01-23 | 10-01-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 95.958 | 50.886 | 59.890 | 51.295 | 52.440 | 103.730 | 53.508 | 59.500 | 54.211 | 53.464 | 53.658 | 61.867 | 55.634 | 54.633 | 55.638 | 63.726 | - |
| EBITDA 1 | 38.714 | 21.064 | 20.855 | 21.290 | 21.970 | 43.315 | 22.308 | 20.850 | 22.050 | 22.194 | 21.377 | 20.389 | 22.936 | 22.923 | 22.512 | 21.100 | - |
| Bedrijfsresultaat (EBIT) 1 | 21.140 | 11.440 | 11.100 | 11.610 | 12.030 | 23.686 | 12.211 | 10.970 | 12.170 | 12.261 | 11.464 | 10.455 | 12.084 | 12.136 | 11.938 | 11.048 | - |
| Operationele Marge | 22,03% | 22,48% | 18,53% | 22,63% | 22,94% | 22,83% | 22,82% | 18,44% | 22,45% | 22,93% | 21,36% | 16,9% | 21,72% | 22,21% | 21,46% | 17,34% | - |
| Resultaat voor belastingen (EBT) 1 | - | 12.140 | 11.170 | 11.674 | 12.503 | - | 12.240 | 10.880 | 12.260 | 12.673 | 11.631 | 10.433 | 12.200 | 12.577 | 12.118 | 11.141 | - |
| Nettowinst (verlies) 1 | 16.893 | 9.400 | 8.630 | 9.060 | 9.680 | 18.716 | 9.332 | 8.450 | 9.640 | 9.934 | 9.088 | 8.258 | 9.650 | 9.832 | 9.631 | 8.411 | - |
| Nettomarge | 17,6% | 18,47% | 14,41% | 17,66% | 18,46% | 18,04% | 17,44% | 14,2% | 17,78% | 18,58% | 16,94% | 13,35% | 17,35% | 18% | 17,31% | 13,2% | - |
| WPA 2 | 2,170 | 1,210 | 1,110 | 1,170 | 1,240 | 2,410 | 1,200 | 1,090 | 1,240 | 1,280 | 1,180 | 1,060 | 1,243 | 1,266 | 1,243 | 1,084 | - |
| Dividend per aandeel 2 | - | 1,000 | 4,226 | - | - | - | - | - | - | - | - | 4,758 | 1,000 | 1,000 | 1,000 | 1,878 | 1,000 |
| Datum van publicatie | 30-07-20 | 01-11-21 | 26-01-22 | 03-05-22 | 29-07-22 | 29-07-22 | 01-11-22 | 31-01-23 | 09-05-23 | 08-08-23 | 15-10-23 | 10-01-24 | - | - | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 32.380 | 1.798 | 11.177 | - | 1.178 | 35.432 | 33.425 | 31.321 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 48.261 | 50.999 | 39.537 | 44.416 | 43.820 | 50.260 | 53.862 | - |
| ROE (netto-inkomsten/eigen vermogen) | 8,7% | 8,9% | 9,5% | 9,59% | 9,6% | 9,91% | 10,2% | 10,5% |
| ROA (netto-inkomsten/totale activa) | 7,2% | 6,8% | 7,2% | 7,04% | 9,7% | 7,2% | 7,51% | - |
| Totale activa 1 | 455.736 | 491.471 | 496.528 | 518.743 | 380.619 | 522.977 | 526.524 | - |
| Nettoactief per aandeel 2 | 48,50 | 48,70 | 48,90 | 49,10 | 49,30 | 50,60 | 50,10 | 49,60 |
| Cashflow per aandeel 2 | 9,330 | 9,580 | 9,650 | 9,780 | 9,610 | 9,390 | 10,90 | 10,70 |
| Capex 1 | 24.166 | 23.311 | 35.331 | 31.535 | 30.740 | 30.472 | 28.083 | 28.075 |
| Capex/omzet | 11,65% | 11,23% | 16,79% | 14,55% | 13,77% | 13,28% | 11,97% | 11,84% |
| Datum van publicatie | 10-01-20 | 04-02-21 | 26-01-22 | 31-01-23 | 10-01-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
6
Laatste slotkoers
123,5
TWD
Gemiddelde koersdoel
120,6
TWD
Spread / Gemiddelde doel
-2,35%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +2,92% | 29,37 mld. | |
| +9,65% | 199 mld. | |
| +5,25% | 167 mld. | |
| +0,46% | 116 mld. | |
| -2,38% | 89,84 mld. | |
| +17,65% | 72,93 mld. | |
| +2,80% | 58,42 mld. | |
| -5,07% | 50,97 mld. | |
| -13,54% | 40,2 mld. | |
| -34,49% | 35 mld. |
- Beurs
- Aandelen
- Koers 2412
- Financiën Chunghwa Telecom Co., Ltd.
