TSC AUTO ID TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 226.5 TWD | +1.12% |
|
+0.89% | -6.21% |
| Apr. 01 | TSC Auto ID Technology Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 15 | TSC Auto ID Technology Co., Ltd. Announces Executive Changes | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 10,355 | 8,283 | 8,517 | 8,184 | 11,376 | 10,677 |
| Enterprise Value (EV) 1 | 11,714 | 9,092 | 9,042 | 8,184 | 11,376 | 10,677 |
| P/E ratio | 13.7 x | 11.6 x | 10.9 x | 8.48 x | 12.4 x | 11.1 x |
| Yield | 4.1% | 5.13% | 5.49% | - | - | - |
| Capitalization / Revenue | 1.77 x | 1.46 x | 1.24 x | - | 1.36 x | 1.23 x |
| EV / Revenue | 1.77 x | 1.46 x | 1.24 x | - | 1.36 x | 1.23 x |
| EV / EBITDA | 8,354,282 x | 7,004,607 x | 6,518,623 x | - | - | - |
| EV / FCF | 12,523,784 x | 7,839,448 x | 10,581,146 x | - | - | - |
| FCF Yield | 0% | 0% | 0% | - | - | - |
| Price to Book | 3.27 x | 2.33 x | 2.08 x | - | 2.08 x | 1.66 x |
| Nbr of stocks (in thousands) | 46,672 | 46,716 | 46,716 | 46,755 | 47,107 | 47,141 |
| Reference price 2 | 221.9 | 177.3 | 182.3 | 175.0 | 241.5 | 226.5 |
| Announcement Date | 3/29/20 | 3/29/21 | 3/30/22 | 3/15/23 | 4/1/24 | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5,857 | 5,684 | 6,849 | - | 8,352 | 8,710 |
| EBITDA | 1,239 | 1,183 | 1,307 | - | - | - |
| EBIT 1 | 985.9 | 917.3 | 1,050 | - | 1,197 | 1,199 |
| Operating Margin | 16.83% | 16.14% | 15.33% | - | 14.33% | 13.77% |
| Earnings before Tax (EBT) 1 | 998.4 | 943.5 | 1,083 | - | 1,257 | 1,287 |
| Net income 1 | 760.5 | 715.4 | 784.5 | 964.9 | 926.9 | 962 |
| Net margin | 12.99% | 12.59% | 11.45% | - | 11.1% | 11.04% |
| EPS 2 | 16.18 | 15.22 | 16.66 | 20.65 | 19.50 | 20.42 |
| Free Cash Flow | 826.8 | 1,057 | 804.9 | - | - | - |
| FCF margin | 14.12% | 18.59% | 11.75% | - | - | - |
| FCF Conversion (EBITDA) | 66.71% | 89.35% | 61.61% | - | - | - |
| FCF Conversion (Net income) | 108.71% | 147.7% | 102.6% | - | - | - |
| Dividend per Share | 9.093 | 9.093 | 10.00 | - | - | - |
| Announcement Date | 3/29/20 | 3/29/21 | 3/30/22 | 3/15/23 | 4/1/24 | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,811 | 1,908 | 2,195 | 2,108 | 1,875 | 2,266 | 2,308 | 2,260 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 255.4 | 280.4 | 384.8 | 303.5 | 200.3 | 329 | 346 | 325 |
| Operating Margin | 14.11% | 14.7% | 17.54% | 14.4% | 10.68% | 14.52% | 14.99% | 14.38% |
| Earnings before Tax (EBT) 1 | 255.4 | - | - | 321.1 | 217.2 | 394 | 348 | 328 |
| Net income 1 | 184.7 | 204.3 | 327.8 | 229.5 | 159.8 | 295 | 261 | 246 |
| Net margin | 10.2% | 10.71% | 14.94% | 10.89% | 8.52% | 13.02% | 11.31% | 10.88% |
| EPS 2 | 3.910 | 4.374 | 6.940 | 4.890 | 3.360 | 6.270 | 5.540 | 5.220 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 3/30/22 | 5/15/23 | 8/11/23 | 11/13/23 | 5/14/24 | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt | 1,359 | 809 | 525 | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.097 x | 0.6838 x | 0.4018 x | - | - | - |
| Free Cash Flow | 827 | 1,057 | 805 | - | - | - |
| ROE (net income / shareholders' equity) | 25.5% | 21.3% | 20.5% | - | - | - |
| ROA (Net income/ Total Assets) | 11.2% | 10.3% | 10.6% | - | - | - |
| Assets 1 | 6,789 | 6,947 | 7,387 | - | - | - |
| Book Value Per Share 2 | 67.80 | 76.00 | 87.50 | - | 116.0 | 136.0 |
| Cash Flow per Share | 20.20 | 23.90 | 20.20 | - | - | - |
| Capex | 123 | 68.2 | 147 | - | - | - |
| Capex / Sales | 2.1% | 1.2% | 2.15% | - | - | - |
| Announcement Date | 3/29/20 | 3/29/21 | 3/30/22 | 3/15/23 | 4/1/24 | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
226.5
TWD
Average target price
245
TWD
Spread / Average Target
+8.17%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -6.21% | 332M | |
| +21.43% | 5.36B |
- Stock Market
- Equities
- 3611 Stock
- Financials TSC Auto ID Technology Co., Ltd.
