TAIWAN MOBILE CO., LTD. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 103,5 TWD | +0,98% |
|
+1,47% | +4,97% |
| 11/04 | Taiwan Mobile Co. Kondigt Executive Changes aan | CI |
| 27/02 | Taiwan Mobile Co. Rapporteert resultaten voor het volledige jaar dat eindigde op 31 december 2023 | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 313.286 | 278.272 | 281.477 | 267.100 | 278.099 | 313.037 | - | - |
| Bedrijfswaarde 1 | 356.091 | 346.962 | 337.489 | 329.500 | 368.054 | 395.805 | 374.581 | 365.601 |
| K/w-verhouding | 24,8 x | 24,7 x | 25,6 x | 24,3 x | 22,8 x | 25,5 x | 23,3 x | 21,1 x |
| Dividendrendement | 3,73% | 4,35% | 4,3% | 4,54% | 4,36% | 4,15% | 4,32% | 4,71% |
| Marktkapitalisatie/omzet | 2,52 x | 2,09 x | 1,8 x | 1,55 x | 1,52 x | 1,51 x | 1,39 x | 1,29 x |
| Bedrijfswaarde/omzet | 2,86 x | 2,61 x | 2,16 x | 1,91 x | 2,01 x | 1,91 x | 1,66 x | 1,51 x |
| Bedrijfswaarde/EBITDA | 10,7 x | 11,1 x | 10,2 x | 9,58 x | 10,3 x | 9,88 x | 8,89 x | 8,43 x |
| Bedrijfswaarde/FCF | 15,2 x | 17 x | 17,5 x | 17 x | 18,1 x | 17,4 x | 14,6 x | 12,8 x |
| FCF Yield | 6,56% | 5,89% | 5,72% | 5,89% | 5,52% | 5,76% | 6,86% | 7,83% |
| Price to Book | 4,61 x | 4,25 x | 4,3 x | 5,17 x | 5,14 x | 3,73 x | 4,07 x | 3,72 x |
| Aantal aandelen (in duizenden) | 2.797.192 | 2.813.669 | 2.814.768 | 2.820.482 | 2.820.482 | 3.024.510 | - | - |
| Referentieprijs 2 | 112,0 | 98,90 | 100,0 | 94,70 | 98,60 | 103,5 | 103,5 | 103,5 |
| Datum van publicatie | 10-01-20 | 25-02-21 | 22-02-22 | 24-02-23 | 27-02-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 124.421 | 132.861 | 156.110 | 172.206 | 183.348 | 207.108 | 225.160 | 241.938 |
| EBITDA 1 | 33.389 | 31.329 | 33.120 | 34.380 | 35.789 | 40.079 | 42.157 | 43.367 |
| Bedrijfsresultaat (EBIT) 1 | 17.190 | 16.060 | 16.050 | 16.893 | 17.545 | 18.115 | 20.331 | 22.281 |
| Operationele Marge | 13,82% | 12,09% | 10,28% | 9,81% | 9,57% | 8,75% | 9,03% | 9,21% |
| Resultaat voor belastingen (EBT) 1 | 16.580 | 15.460 | 15.580 | 16.191 | 17.471 | 17.855 | 19.351 | 21.032 |
| Nettowinst (verlies) 1 | 12.480 | 11.290 | 10.990 | 11.026 | 12.274 | 12.225 | 13.446 | 14.767 |
| Nettomarge | 10,03% | 8,5% | 7,04% | 6,4% | 6,69% | 5,9% | 5,97% | 6,1% |
| WPA 2 | 4,510 | 4,010 | 3,900 | 3,900 | 4,330 | 4,056 | 4,447 | 4,910 |
| Free Cash Flow 1 | 23.370 | 20.439 | 19.320 | 19.401 | 20.305 | 22.783 | 25.683 | 28.637 |
| FCF-marge | 18,78% | 15,38% | 12,38% | 11,27% | 11,07% | 11% | 11,41% | 11,84% |
| Kasstroomconversie (ebitda) | 69,99% | 65,24% | 58,33% | 56,43% | 56,74% | 56,85% | 60,92% | 66,03% |
| Kasstroomconversie (nettowinst) | 187,26% | 181,04% | 175,8% | 175,97% | 165,43% | 186,37% | 191,01% | 193,92% |
| Dividend per aandeel 2 | 4,183 | 4,300 | 4,300 | 4,300 | 4,300 | 4,300 | 4,469 | 4,875 |
| Datum van publicatie | 10-01-20 | 25-02-21 | 22-02-22 | 24-02-23 | 27-02-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 37.390 | 44.986 | 39.790 | 41.349 | - | 50.601 | 43.015 | 43.546 | 43.187 | 53.599 | 48.530 | 49.427 | 48.853 | 59.211 | - |
| EBITDA 1 | - | - | 8.460 | 9.115 | - | 8.695 | 8.682 | 8.907 | 8.750 | 9.449 | 9.894 | 10.160 | 9.917 | 9.828 | - |
| Bedrijfsresultaat (EBIT) 1 | 4.220 | 3.940 | 4.100 | 4.391 | - | 4.323 | 4.290 | 4.480 | 4.298 | 4.477 | 4.525 | 4.790 | 4.547 | 4.458 | - |
| Operationele Marge | 11,29% | 8,76% | 10,3% | 10,62% | - | 8,54% | 9,97% | 10,29% | 9,95% | 8,35% | 9,32% | 9,69% | 9,31% | 7,53% | - |
| Resultaat voor belastingen (EBT) 1 | 4.060 | 3.760 | 3.980 | 4.270 | - | 3.854 | 4.061 | 4.345 | 4.133 | - | 4.239 | 4.479 | 4.272 | 4.040 | - |
| Nettowinst (verlies) 1 | 2.840 | 2.480 | 2.720 | 2.994 | 2.839 | 2.470 | 2.715 | 3.035 | 2.938 | 3.586 | 2.000 | 3.000 | 4.000 | 3.021 | - |
| Nettomarge | 7,6% | 5,51% | 6,84% | 7,24% | - | 4,88% | 6,31% | 6,97% | 6,8% | 6,69% | 4,12% | 6,07% | 8,19% | 5,1% | - |
| WPA 2 | 1,000 | 0,8800 | 0,9700 | 1,060 | 1,000 | 0,8700 | 0,9600 | 1,080 | 1,040 | 1,250 | 0,6613 | 0,9919 | 1,323 | 0,9988 | - |
| Dividend per aandeel 2 | - | 4,300 | - | - | - | - | - | - | - | 4,300 | 1,000 | 1,000 | 1,000 | 1,300 | 1,000 |
| Datum van publicatie | 04-11-21 | 22-02-22 | 06-05-22 | 05-08-22 | 11-11-22 | 24-02-23 | 08-05-23 | 05-08-23 | 14-11-23 | 27-02-24 | - | - | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 42.805 | 68.690 | 56.012 | 62.401 | 89.955 | 82.768 | 61.545 | 52.564 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,282 x | 2,193 x | 1,691 x | 1,815 x | 2,513 x | 2,065 x | 1,46 x | 1,212 x |
| Free Cash Flow 1 | 23.370 | 20.439 | 19.320 | 19.401 | 20.305 | 22.783 | 25.683 | 28.637 |
| ROE (netto-inkomsten/eigen vermogen) | 19,2% | 16,9% | 16,8% | 17% | 16,4% | 14,5% | 17,6% | 18,3% |
| ROA (netto-inkomsten/totale activa) | 8,28% | 6,67% | 5,85% | 5,74% | 5,63% | 4,97% | 5,38% | 5,32% |
| Totale activa 1 | 150.779 | 169.303 | 187.815 | 192.026 | 218.016 | 246.071 | 249.779 | 277.420 |
| Nettoactief per aandeel 2 | 24,30 | 23,20 | 23,30 | 18,30 | 19,20 | 27,80 | 25,40 | 27,80 |
| Cashflow per aandeel 2 | 10,70 | 11,20 | 10,70 | 10,50 | 10,20 | 10,80 | 12,30 | 12,10 |
| Capex 1 | 6.846 | 11.303 | 10.875 | 10.175 | 8.753 | 9.207 | 8.816 | 9.308 |
| Capex/omzet | 5,5% | 8,51% | 6,97% | 5,91% | 4,77% | 4,45% | 3,92% | 3,85% |
| Datum van publicatie | 10-01-20 | 25-02-21 | 22-02-22 | 24-02-23 | 27-02-24 | - | - | - |
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
Accumuleren
Aantal analisten
5
Laatste slotkoers
103,5
TWD
Gemiddelde koersdoel
107,4
TWD
Spread / Gemiddelde doel
+3,77%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +4,97% | 9,6 mld. | |
| +2,26% | 193 mld. | |
| -0,18% | 120 mld. | |
| +23,66% | 72,46 mld. | |
| -2,36% | 57,97 mld. | |
| +24,90% | 23,92 mld. | |
| +0,76% | 23,3 mld. | |
| +9,95% | 16,07 mld. | |
| -10,14% | 15,66 mld. | |
| -15,58% | 9,2 mld. |
- Beurs
- Aandelen
- Koers 3045
- Financiën Taiwan Mobile Co., Ltd.
