Stock 4904 FAR EASTONE TELECOMMUNICATIONS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Far EasTone Telecommunications Co., Ltd.

Equities

4904

TW0004904008

Wireless Telecommunications Services

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
80.5 TWD +0.12% Intraday chart for Far EasTone Telecommunications Co., Ltd. +0.37% +0.88%
Feb. 23 Far EasTone Telecommunications Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 22 Far EasTone Telecommunications Co., Ltd. Proposes Dividend for the Year 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 234,938 199,420 210,499 214,735 260,028 290,259 - -
Enterprise Value (EV) 1 268,268 274,519 275,035 268,427 317,600 342,633 333,474 319,282
P/E ratio 26.9 x 23.9 x 23.1 x 22.4 x 23.4 x 25.3 x 22.2 x 18.3 x
Yield 4.51% 5.31% 5.03% 4.93% 4.07% 4.04% 4.41% 5.41%
Capitalization / Revenue 2.8 x 3.25 x 2.47 x 2.41 x 3.71 x 2.73 x 2.65 x 2.63 x
EV / Revenue 3.2 x 4.47 x 3.22 x 3.01 x 4.53 x 3.22 x 3.04 x 2.9 x
EV / EBITDA 9.2 x 14.1 x 9.76 x 8.72 x 11.4 x 9.64 x 8.99 x 8.16 x
EV / FCF 16.7 x 17.2 x 11.5 x 14.5 x 17 x 19.2 x 17.5 x -
FCF Yield 5.97% 5.8% 8.67% 6.91% 5.89% 5.2% 5.72% -
Price to Book 3.37 x 2.96 x 3.23 x 3.39 x 3.2 x 3.23 x 3.99 x 3.61 x
Nbr of stocks (in thousands) 3,258,501 3,258,501 3,258,501 3,258,501 3,258,501 3,605,705 - -
Reference price 2 72.10 61.20 64.60 65.90 79.80 80.50 80.50 80.50
Announcement Date 1/10/20 2/26/21 3/1/22 2/16/23 2/23/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 83,866 61,424 85,320 89,151 70,133 106,250 109,549 110,282
EBITDA 1 29,152 19,473 28,170 30,792 27,826 35,543 37,077 39,107
EBIT 1 11,925 9,073 10,361 12,634 11,730 14,839 16,567 20,181
Operating Margin 14.22% 14.77% 12.14% 14.17% 16.73% 13.97% 15.12% 18.3%
Earnings before Tax (EBT) 1 11,012 10,134 11,081 11,999 13,147 14,106 16,115 19,448
Net income 1 8,735 8,354 9,124 9,608 11,186 11,508 13,205 15,604
Net margin 10.42% 13.6% 10.69% 10.78% 15.95% 10.83% 12.05% 14.15%
EPS 2 2.680 2.560 2.800 2.940 3.410 3.180 3.620 4.396
Free Cash Flow 1 16,025 15,918 23,859 18,551 18,714 17,817 19,059 -
FCF margin 19.11% 25.92% 27.96% 20.81% 26.68% 16.77% 17.4% -
FCF Conversion (EBITDA) 54.97% 81.74% 84.7% 60.25% 67.25% 50.13% 51.4% -
FCF Conversion (Net income) 183.45% 190.55% 261.5% 193.08% 167.3% 154.83% 144.34% -
Dividend per Share 2 3.250 3.250 3.250 3.250 3.250 3.252 3.549 4.353
Announcement Date 1/10/20 2/26/21 3/1/22 2/16/23 2/23/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: 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
Net sales 1 20,704 24,283 21,904 20,724 - 24,369 22,305 21,699 - - 25,552 24,971 26,651 30,072 -
EBITDA 1 7,132 7,253 7,567 7,644 - 7,884 6,647 7,910 - - 8,471 8,340 8,588 8,578 -
EBIT 1 2,668 2,736 - 3,100 - 3,337 3,398 3,433 - - 3,648 3,517 3,765 3,755 -
Operating Margin 12.89% 11.27% - 14.96% - 13.69% 15.24% 15.82% - - 14.28% 14.08% 14.13% 12.49% -
Earnings before Tax (EBT) 1 3,938 2,528 - 2,876 - - 3,400 3,412 - - 3,501 3,290 3,543 3,508 -
Net income 1 3,365 1,674 2,325 2,312 2,423 2,548 2,754 2,766 2,828 2,838 2,290 2,254 2,408 4,371 -
Net margin 16.25% 6.9% 10.62% 11.16% - 10.45% 12.35% 12.75% - - 8.96% 9.03% 9.03% 14.54% -
EPS 2 1.030 0.6100 0.7100 0.7100 0.7400 0.7800 0.8400 0.8500 0.8700 0.8500 0.6757 0.6646 0.7085 1.213 -
Dividend per Share 2 - 3.250 - - - 3.250 - - - 3.250 0.8125 0.8125 0.8125 0.8125 0.9855
Announcement Date 11/4/21 3/1/22 5/5/22 8/4/22 11/11/22 2/16/23 5/4/23 8/10/23 11/6/23 2/23/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 33,330 75,099 64,536 53,692 57,572 52,374 43,214 29,022
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.143 x 3.856 x 2.291 x 1.744 x 2.069 x 1.474 x 1.166 x 0.7421 x
Free Cash Flow 1 16,025 15,918 23,859 18,551 18,714 17,817 19,059 -
ROE (net income / shareholders' equity) 12.2% 12.2% 13.8% 15% 14.6% 12.8% 18.8% 21.4%
ROA (Net income/ Total Assets) 6.69% 5.43% 5.23% 5.55% 6.12% 6.28% 6.69% -
Assets 1 130,490 153,796 174,488 173,090 182,863 183,243 197,510 -
Book Value Per Share 2 21.40 20.70 20.00 19.40 25.00 24.90 20.20 22.30
Cash Flow per Share 2 6.590 7.980 10.80 8.300 7.970 8.220 9.420 9.270
Capex 1 5,449 10,128 11,457 8,529 7,412 9,495 9,967 9,755
Capex / Sales 6.5% 16.49% 13.43% 9.57% 10.57% 8.94% 9.1% 8.85%
Announcement Date 1/10/20 2/26/21 3/1/22 2/16/23 2/23/24 - - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Far EasTone Telecommunications Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
80.5 TWD
Average target price
88.4 TWD
Spread / Average Target
+9.81%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Wireless Telecom

1st Jan change Capi.
FAR EASTONE TELECOMMUNICATIONS CO., LTD. Stock Far EasTone Telecommunications Co., Ltd.
+0.88% 8.9B
BHARTI AIRTEL LIMITED Stock Bharti Airtel Limited
+28.33% 94.52B
SOFTBANK CORP. Stock SoftBank Corp.
+6.76% 56.67B
CELLNEX TELECOM, S.A. Stock Cellnex Telecom, S.A.
-11.97% 23.64B
ROGERS COMMUNICATIONS INC. Stock Rogers Communications Inc.
-16.38% 20.55B
VODAFONE IDEA LIMITED Stock Vodafone Idea Limited
-12.50% 11.16B
ETIHAD ETISALAT COMPANY Stock Etihad Etisalat Company
+5.61% 10.64B
DIGI.COM Stock Digi.Com
+2.45% 10.28B
MTN GROUP LIMITED Stock MTN Group Limited
-25.24% 8.29B
TELE2 AB Stock Tele2 AB
+20.93% 6.61B
Wireless Telecom
  1. Stock Market
  2. Equities
  3. 4904 Stock
  4. Financials Far EasTone Telecommunications Co., Ltd.