Previous Close | $44.45 |
Intrinsic Value | $87.82 |
Upside potential | +98% |
Data is not available at this time.
Chunghwa Telecom Co., Ltd. (CHT) is the leading integrated telecommunications provider in Taiwan, operating across fixed-line, mobile, broadband, and ICT services. The company generates revenue through subscription-based models, infrastructure leasing, and value-added services, with a strong foothold in both consumer and enterprise segments. Its dominance in Taiwan’s telecom sector is reinforced by extensive network coverage, government backing, and a reputation for reliability, though it faces gradual competition from emerging digital service providers. CHT’s diversified portfolio includes 5G deployment, cloud solutions, and smart city initiatives, positioning it as a critical enabler of Taiwan’s digital transformation. While its market share remains robust, regulatory oversight and capital-intensive infrastructure demands necessitate disciplined investment strategies to maintain profitability.
In FY 2024, CHT reported revenue of NT$229.97 billion, with net income of NT$37.22 billion, reflecting stable demand for telecom services. Diluted EPS stood at NT$47.9, supported by efficient cost management and high-margin broadband and enterprise solutions. Operating cash flow of NT$79.24 billion underscores strong cash generation, though capital expenditures of NT$28.76 billion highlight ongoing investments in 5G and fiber expansion.
CHT’s earnings power is anchored in recurring revenue streams from subscriptions and infrastructure services, yielding consistent margins. The company’s capital efficiency is tempered by heavy infrastructure spending, but its operating cash flow coverage of capex (2.76x) demonstrates prudent financial stewardship. ROIC remains healthy, aided by Taiwan’s high telecom penetration and limited new entrants.
CHT maintains a solid balance sheet with NT$36.26 billion in cash and equivalents against NT$43.23 billion in total debt, reflecting moderate leverage. Liquidity is robust, supported by predictable cash flows, though debt levels are elevated due to 5G spectrum and network upgrades. The company’s investment-grade credit profile provides flexibility for strategic initiatives.
Growth is driven by 5G adoption and enterprise digitalization, though revenue expansion is modest in a mature market. CHT’s dividend policy is shareholder-friendly, with a payout of NT$47.58 per share in FY 2024, aligning with its high free cash flow conversion. Future dividend sustainability hinges on balancing infrastructure investments with returns.
CHT trades at a premium to global telecom peers, reflecting its market leadership and defensive cash flows. Investors prize its dividend yield and stability, though growth expectations are tempered by sector saturation. Valuation multiples suggest limited upside absent transformative ICT or international expansion.
CHT’s strategic advantages include its incumbent status, scale, and government ties, ensuring steady demand. Near-term focus will center on 5G monetization and cloud services, while regulatory risks and competition from OTT players pose challenges. Long-term outlook remains stable, with incremental growth from digital infrastructure and IoT adoption.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |