CHIEF TELECOM INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 350 TWD | +1.01% |
|
-2.78% | +7.03% |
| Apr. 25 | Chief Telecom Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 25 | Chief Telecom Inc. Announces Principal Financial Officer Changes, effective May 2, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 15,282 | 24,895 | 19,693 | 19,862 | 25,462 | 27,253 | - |
| Enterprise Value (EV) 1 | 15,282 | 24,895 | 19,693 | 19,862 | 25,462 | 27,253 | 27,253 |
| P/E ratio | - | - | - | - | 27.8 x | 27.4 x | 23.7 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 6.37 x | 9.71 x | 7.03 x | 6.45 x | 7.85 x | 7.53 x | 6.59 x |
| EV / Revenue | 6.37 x | 9.71 x | 7.03 x | 6.45 x | 7.85 x | 7.53 x | 6.59 x |
| EV / EBITDA | - | - | - | - | - | - | - |
| EV / FCF | 25.5 x | - | 37.2 x | - | - | 40.7 x | 29.5 x |
| FCF Yield | 3.92% | - | 2.69% | - | - | 2.46% | 3.39% |
| Price to Book | 5.34 x | 8.35 x | 6.4 x | - | 7.09 x | 7.2 x | - |
| Nbr of stocks (in thousands) | 76,408 | 77,247 | 77,506 | 77,751 | 77,866 | 77,866 | - |
| Reference price 2 | 200.0 | 322.3 | 254.1 | 255.5 | 327.0 | 350.0 | 350.0 |
| Announcement Date | 2/18/20 | 2/19/21 | 2/17/22 | 2/17/23 | 2/16/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,400 | 2,565 | 2,801 | 3,080 | 3,243 | 3,618 | 4,137 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 677.3 | 777.2 | 870.7 | 1,039 | 1,150 | 1,246 | 1,460 |
| Operating Margin | 28.22% | 30.31% | 31.09% | 33.72% | 35.47% | 34.42% | 35.29% |
| Earnings before Tax (EBT) 1 | - | - | - | - | 1,151 | 1,244 | 1,446 |
| Net income 1 | - | - | - | - | 921.1 | 994 | 1,154 |
| Net margin | - | - | - | - | 28.41% | 27.47% | 27.88% |
| EPS 2 | - | - | - | - | 11.78 | 12.76 | 14.80 |
| Free Cash Flow 1 | 598.7 | - | 529.4 | - | - | 670 | 924 |
| FCF margin | 24.94% | - | 18.9% | - | - | 18.52% | 22.34% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | 67.4% | 80.1% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/18/20 | 2/19/21 | 2/17/22 | 2/17/23 | 2/16/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 709.9 | - | 765.7 | 766.2 | 798.6 | 804.1 | 791.5 | 822.2 | 824.8 | 855.2 | 864 | 964 | 1,013 |
| EBITDA | - | - | - | - | - | - | 314.6 | 325.8 | - | - | - | - | - |
| EBIT 1 | 238.2 | - | 251.1 | 245.5 | 296.2 | 281.5 | 269.2 | 279 | 320.3 | 300.7 | 296 | 304 | 359 |
| Operating Margin | 33.55% | - | 32.79% | 32.04% | 37.09% | 35.01% | 34.01% | 33.93% | 38.84% | 35.16% | 34.26% | 31.54% | 35.44% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | - | 273.1 | 285.3 | 310.7 | 303.4 | 294.5 | 300 | 355 |
| Net income 1 | - | 196.5 | - | - | - | 224.4 | 216.6 | 228.9 | 251.2 | 242 | 235.5 | 240 | 284 |
| Net margin | - | - | - | - | - | 27.9% | 27.37% | 27.84% | 30.45% | 28.3% | 27.26% | 24.9% | 28.04% |
| EPS 2 | - | 2.518 | - | - | - | 2.873 | 2.782 | 3.110 | 2.470 | 3.100 | 3.030 | 3.090 | 3.650 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/17/22 | 4/27/22 | 7/27/22 | 10/27/22 | 2/17/23 | 4/27/23 | 7/28/23 | 11/2/23 | 2/16/24 | 4/25/24 | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 599 | - | 529 | - | - | 670 | 924 |
| ROE (net income / shareholders' equity) | 19% | - | 22.7% | - | - | 26.9% | 29.5% |
| ROA (Net income/ Total Assets) | 13.6% | - | 13.4% | - | - | 13.8% | 15.6% |
| Assets 1 | - | - | - | - | - | 7,198 | 7,394 |
| Book Value Per Share 2 | 37.50 | 38.60 | 39.70 | - | 46.10 | 48.60 | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 109 | - | 358 | - | - | 600 | 600 |
| Capex / Sales | 4.55% | - | 12.77% | - | - | 16.58% | 14.5% |
| Announcement Date | 2/18/20 | 2/19/21 | 2/17/22 | 2/17/23 | 2/16/24 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
350
TWD
Average target price
449.7
TWD
Spread / Average Target
+28.48%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +7.03% | 841M | |
| +2.90% | 2.75B | |
| -27.11% | 295M | |
| +0.18% | 163M | |
| -3.99% | 101M |
- Stock Market
- Equities
- 6561 Stock
- Financials Chief Telecom Inc.