Stock 6561 CHIEF TELECOM INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chief Telecom Inc.

Equities

6561

TW0006561004

Integrated Telecommunications Services

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
361.5 TWD -0.28% Intraday chart for Chief Telecom Inc. -1.77% +10.55%
Apr. 25 Chief Telecom Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 29 Chief Telecom Inc. Announces the Resignation of Ai-Jun Pang as Independent Director and Member of the Audit and Remuneration and Risk Management Committee CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 15,282 24,895 19,693 19,862 25,462 28,149
Enterprise Value (EV) 1 15,282 24,895 19,693 19,862 25,462 28,149
P/E ratio - - - - 27.8 x 28.1 x
Yield - - - - - -
Capitalization / Revenue 6.37 x 9.71 x 7.03 x 6.45 x 7.85 x 7.7 x
EV / Revenue 6.37 x 9.71 x 7.03 x 6.45 x 7.85 x 7.7 x
EV / EBITDA - - - - - -
EV / FCF 25.5 x - 37.2 x - - 48.8 x
FCF Yield 3.92% - 2.69% - - 2.05%
Price to Book 5.34 x 8.35 x 6.4 x - 7.09 x 7.34 x
Nbr of stocks (in thousands) 76,408 77,247 77,506 77,751 77,866 77,866
Reference price 2 200.0 322.3 254.1 255.5 327.0 361.5
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
Net sales 1 2,400 2,565 2,801 3,080 3,243 3,657
EBITDA - - - - - -
EBIT 1 677.3 777.2 870.7 1,039 1,150 1,252
Operating Margin 28.22% 30.31% 31.09% 33.72% 35.47% 34.24%
Earnings before Tax (EBT) 1 - - - - 1,151 1,251
Net income 1 - - - - 921.1 1,001
Net margin - - - - 28.41% 27.37%
EPS 2 - - - - 11.78 12.86
Free Cash Flow 1 598.7 - 529.4 - - 577
FCF margin 24.94% - 18.9% - - 15.78%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - 57.64%
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 - 765.7 766.2 798.6 804.1 791.5 822.2 824.8 855.2 914 945.5 969
EBITDA - - - - - - 314.6 325.8 - - - - -
EBIT 1 238.2 - 251.1 245.5 296.2 281.5 269.2 279 320.3 300.7 302 315.5 348
Operating Margin 33.55% - 32.79% 32.04% 37.09% 35.01% 34.01% 33.93% 38.84% 35.16% 33.04% 33.37% 35.91%
Earnings before Tax (EBT) 1 - - - - - - 273.1 285.3 310.7 303.4 301.5 315 348
Net income 1 - 196.5 - - - 224.4 216.6 228.9 251.2 242 241.5 252.5 279
Net margin - - - - - 27.9% 27.37% 27.84% 30.45% 28.3% 26.42% 26.71% 28.79%
EPS 2 - 2.518 - - - 2.873 2.782 3.110 2.470 3.100 3.105 3.240 3.585
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
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 599 - 529 - - 577
ROE (net income / shareholders' equity) 19% - 22.7% - - 27.3%
ROA (Net income/ Total Assets) 13.6% - 13.4% - - 14%
Assets 1 - - - - - 7,140
Book Value Per Share 2 37.50 38.60 39.70 - 46.10 49.20
Cash Flow per Share - - - - - -
Capex 1 109 - 358 - - 600
Capex / Sales 4.55% - 12.77% - - 16.41%
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

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
361.5 TWD
Average target price
431.7 TWD
Spread / Average Target
+19.41%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Telecommunications Resellers

1st Jan change Capi.
CHIEF TELECOM INC. Stock Chief Telecom Inc.
+10.55% 863M
MOBILEZONE HOLDING AG Stock mobilezone holding ag
-3.64% 623M
WUXI ONLINE OFFLINE COMMUNICATION INFORMATION TECHNOLOGY CO., LTD. Stock Wuxi Online Offline Communication Information Technology Co., Ltd.
-29.58% 284M
WELLDONE COMPANY Stock Welldone Company
-3.51% 156M
NOVA KLÚBBURINN HF. Stock Nova Klúbburinn hf.
+0.25% 106M
Telecommunications Resellers
  1. Stock Market
  2. Equities
  3. 6561 Stock
  4. Financials Chief Telecom Inc.