NISHOKU TECHNOLOGY INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 145.5 TWD | +0.34% |
|
+3.56% | +39.90% |
| May. 23 | Nishoku Technology Inc. Announces Cash Dividend, Paid on July 12, 2024 | CI |
| Apr. 29 | Nishoku Technology Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,576 | 4,236 | 6,807 | 5,734 | 5,756 | 6,557 |
| Enterprise Value (EV) 1 | 1,771 | 2,350 | 5,773 | 4,657 | 4,426 | 5,446 |
| P/E ratio | 17.2 x | 12.6 x | 9.47 x | 9.49 x | 8.12 x | 13.5 x |
| Yield | 5.23% | 5.88% | 9.17% | 9.84% | 11% | 7.21% |
| Capitalization / Revenue | 0.85 x | 1.07 x | 1.42 x | 1.19 x | 1.47 x | 1.87 x |
| EV / Revenue | 0.42 x | 0.59 x | 1.2 x | 0.96 x | 1.13 x | 1.55 x |
| EV / EBITDA | 3.15 x | 3.76 x | 4.5 x | 4.28 x | 6.77 x | 8.03 x |
| EV / FCF | 96.3 x | 6.02 x | 9.63 x | 5.86 x | 8.43 x | 17.9 x |
| FCF Yield | 1.04% | 16.6% | 10.4% | 17.1% | 11.9% | 5.57% |
| Price to Book | 0.91 x | 1.07 x | 1.53 x | 1.3 x | 1.24 x | 1.47 x |
| Nbr of stocks (in thousands) | 62,296 | 62,296 | 62,446 | 62,671 | 63,048 | 63,048 |
| Reference price 2 | 57.40 | 68.00 | 109.0 | 91.50 | 91.30 | 104.0 |
| Announcement Date | 2/27/19 | 3/12/20 | 2/26/21 | 2/25/22 | 3/1/23 | 4/18/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,219 | 3,957 | 4,808 | 4,829 | 3,928 | 3,509 |
| EBITDA 1 | 562.3 | 625 | 1,283 | 1,089 | 653.6 | 677.9 |
| EBIT 1 | 318.3 | 379 | 1,069 | 889.6 | 456.5 | 471.3 |
| Operating Margin | 7.54% | 9.58% | 22.23% | 18.42% | 11.62% | 13.43% |
| Earnings before Tax (EBT) 1 | 460 | 424.6 | 874.6 | 824.8 | 960.2 | 670.8 |
| Net income 1 | 241.8 | 337.6 | 721.4 | 606.7 | 709.6 | 487.1 |
| Net margin | 5.73% | 8.53% | 15% | 12.56% | 18.07% | 13.88% |
| EPS 2 | 3.330 | 5.390 | 11.51 | 9.640 | 11.24 | 7.710 |
| Free Cash Flow 1 | 18.39 | 390.3 | 599.2 | 795.3 | 525.2 | 303.5 |
| FCF margin | 0.44% | 9.86% | 12.46% | 16.47% | 13.37% | 8.65% |
| FCF Conversion (EBITDA) | 3.27% | 62.45% | 46.71% | 73.06% | 80.35% | 44.77% |
| FCF Conversion (Net income) | 7.61% | 115.61% | 83.06% | 131.09% | 74% | 62.31% |
| Dividend per Share 2 | 3.000 | 4.000 | 10.00 | 9.000 | 10.00 | 7.500 |
| Announcement Date | 2/27/19 | 3/12/20 | 2/26/21 | 2/25/22 | 3/1/23 | 4/18/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 1,805 | 1,886 | 1,034 | 1,078 | 1,330 | 1,111 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 18.4 | 390 | 599 | 795 | 525 | 304 |
| ROE (net income / shareholders' equity) | 5.78% | 8.58% | 17.2% | 13.7% | 15.7% | 10.7% |
| ROA (Net income/ Total Assets) | 2.61% | 3.13% | 8.15% | 6.28% | 3.17% | 3.38% |
| Assets 1 | 9,261 | 10,792 | 8,852 | 9,665 | 22,378 | 14,424 |
| Book Value Per Share 2 | 63.00 | 63.30 | 71.40 | 70.50 | 73.70 | 70.60 |
| Cash Flow per Share 2 | 53.70 | 56.80 | 42.10 | 63.80 | 61.30 | 56.10 |
| Capex 1 | 418 | 161 | 104 | 215 | 237 | 206 |
| Capex / Sales | 9.91% | 4.06% | 2.16% | 4.46% | 6.04% | 5.87% |
| Announcement Date | 2/27/19 | 3/12/20 | 2/26/21 | 2/25/22 | 3/1/23 | 4/18/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +39.90% | 284M | |
| +20.32% | 9.46B | |
| +21.40% | 6.5B | |
| +15.93% | 5.31B | |
| +9.35% | 4.65B | |
| +28.76% | 4.52B | |
| -21.05% | 3.02B | |
| -23.92% | 2.72B | |
| +11.66% | 2.74B | |
| -4.47% | 2.46B |
- Stock Market
- Equities
- 3679 Stock
- Financials Nishoku Technology Inc.
