investorscraft@gmail.com

Intrinsic Value of Chunghwa Telecom Co., Ltd. (CHT)

Previous Close$44.45
Intrinsic Value
Upside potential
Previous Close
$44.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount