Stock FPI FORMOSA PROSONIC INDUSTRIES
Add to a list
To use this feature you must be a member
Log inSign up

Financials Formosa Prosonic Industries

Equities

FPI

MYL9172OO007

Household Electronics

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-05-23 pm EDT 		5-day change 1st Jan Change
3.05 MYR +0.33% Intraday chart for Formosa Prosonic Industries +0.66% +6.27%
May. 24 Formosa Prosonic Industries Berhad Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
May. 24 Formosa Prosonic Industries Berhad Announces the Retirement of Chen Ching Sen as Independent and Non Executive Director CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 415.6 398.2 561.5 948.3 827.7 732.5
Enterprise Value (EV) 1 246.6 198.3 293.3 681.6 465.8 281.5
P/E ratio 11.3 x 9.54 x 10.7 x 9.71 x 7.8 x 6.26 x
Yield 5.95% 6.83% 6.17% 5.33% 6.5% 8.01%
Capitalization / Revenue 0.74 x 0.52 x 0.73 x 1.01 x 0.84 x 1.09 x
EV / Revenue 0.44 x 0.26 x 0.38 x 0.73 x 0.47 x 0.42 x
EV / EBITDA 5.89 x 4.16 x 4.51 x 6.05 x 3.78 x 1.72 x
EV / FCF 12.4 x 4.48 x 3.82 x -94.3 x 4.44 x 2.55 x
FCF Yield 8.05% 22.3% 26.2% -1.06% 22.5% 39.3%
Price to Book 1.42 x 1.28 x 1.68 x 2.28 x 1.72 x 1.35 x
Nbr of stocks (in thousands) 247,358 247,358 247,358 252,884 256,266 255,214
Reference price 2 1.680 1.610 2.270 3.750 3.230 2.870
Announcement Date 4/25/19 5/28/20 5/31/21 4/27/22 4/26/23 4/24/24
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 560.5 766.2 766 938.9 984 673.9
EBITDA 1 41.89 47.71 65.02 112.7 123.4 163.3
EBIT 1 30.77 34.84 52.95 101.4 112.6 153.9
Operating Margin 5.49% 4.55% 6.91% 10.8% 11.45% 22.84%
Earnings before Tax (EBT) 1 45.08 54.32 69.33 124.7 141.2 144.5
Net income 1 36.64 41.75 52.52 96.9 106 117.3
Net margin 6.54% 5.45% 6.86% 10.32% 10.77% 17.41%
EPS 2 0.1481 0.1688 0.2123 0.3861 0.4143 0.4583
Free Cash Flow 1 19.84 44.26 76.8 -7.229 104.8 110.6
FCF margin 3.54% 5.78% 10.03% -0.77% 10.65% 16.41%
FCF Conversion (EBITDA) 47.37% 92.78% 118.13% - 84.95% 67.7%
FCF Conversion (Net income) 54.15% 106.01% 146.23% - 98.89% 94.24%
Dividend per Share 2 0.1000 0.1100 0.1400 0.2000 0.2100 0.2300
Announcement Date 4/25/19 5/28/20 5/31/21 4/27/22 4/26/23 4/24/24
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 169 200 268 267 362 451
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 19.8 44.3 76.8 -7.23 105 111
ROE (net income / shareholders' equity) 12.4% 13.4% 15.8% 25.1% 23.1% 22.7%
ROA (Net income/ Total Assets) 4.54% 4.63% 6.11% 10.2% 10.8% 14.2%
Assets 1 806.3 901 860.2 952.7 984.6 826.1
Book Value Per Share 2 1.190 1.250 1.350 1.650 1.870 2.120
Cash Flow per Share 2 0.1000 0.1400 0.2100 0.4200 0.7000 0.7900
Capex 1 20.8 9.96 3.89 13 4.83 2.86
Capex / Sales 3.7% 1.3% 0.51% 1.39% 0.49% 0.42%
Announcement Date 4/25/19 5/28/20 5/31/21 4/27/22 4/26/23 4/24/24
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Home Audio

1st Jan change Capi.
FORMOSA PROSONIC INDUSTRIES Stock Formosa Prosonic Industries
+6.27% 166M
SONOS, INC. Stock Sonos, Inc.
-5.25% 2B
EDIFIER TECHNOLOGY CO., LTD. Stock Edifier Technology Co., Ltd.
-28.13% 1.56B
SHENZHEN FENDA TECHNOLOGY CO., LTD. Stock Shenzhen Fenda Technology Co., Ltd.
-16.97% 1.01B
GUOGUANG ELECTRIC COMPANY LIMITED Stock Guoguang Electric Company Limited
-28.47% 907M
EASTECH HOLDING LIMITED Stock Eastech Holding Limited
+105.49% 286M
B&C SPEAKERS S.P.A. Stock B&C Speakers S.p.A.
-7.36% 203M
YA HORNG ELECTRONIC CO., LTD. Stock Ya Horng Electronic Co., Ltd.
+13.18% 174M
TOP UNION ELECTRONICS CORP. Stock Top Union Electronics Corp.
+8.90% 152M
MEILOON INDUSTRIAL CO., LTD. Stock Meiloon Industrial Co., Ltd.
-5.88% 106M
Home Audio
  1. Stock Market
  2. Equities
  3. FPI Stock
  4. Financials Formosa Prosonic Industries