D-LINK CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.8 TWD | +0.85% |
|
0.00% | -10.78% |
| May. 30 | Ministry of Economic Affairs Fines D-Link Corporation | CI |
| May. 14 | D-Link Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 8,908 | 11,918 | 10,631 | - |
| Enterprise Value (EV) 1 | 8,908 | 11,918 | 10,631 | 10,631 |
| P/E ratio | 82.5 x | 21 x | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | - | 0.66 x | 0.58 x |
| EV / Revenue | - | - | 0.66 x | 0.58 x |
| EV / EBITDA | - | - | 19 x | 11 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 599,837 | 597,403 | 597,221 | - |
| Reference price 2 | 14.85 | 19.95 | 17.80 | 17.80 |
| Announcement Date | 2/22/23 | 2/29/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | - | 16,044 | 18,305 |
| EBITDA 1 | - | - | 560 | 965 |
| EBIT 1 | - | - | 272 | 785 |
| Operating Margin | - | - | 1.7% | 4.29% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | 109.2 | 567.6 | - | - |
| Net margin | - | - | - | - |
| EPS | 0.1800 | 0.9500 | - | - |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 2/22/23 | 2/29/24 | - | - |
1TWD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,256 | 4,151 | 3,824 | - | 3,665 | 4,193 | 4,622 | 4,351 | 4,524 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 156.3 | 44.63 | 11.52 | - | - | 123 | 227 | 159 | 179 |
| Operating Margin | 3.67% | 1.08% | 0.3% | - | - | 2.93% | 4.91% | 3.65% | 3.96% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | -52.91 | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - |
| EPS | - | - | - | -0.0900 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/10/23 | 8/14/23 | 11/14/23 | 5/14/24 | - | - | - | - | - |
1TWD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 1.74% | 5.32% |
| ROA (Net income/ Total Assets) | - | - | 0.86% | 2.65% |
| Assets | - | - | - | - |
| Book Value Per Share | - | - | - | - |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | - | 100 | 100 |
| Capex / Sales | - | - | 0.62% | 0.55% |
| Announcement Date | 2/22/23 | 2/29/24 | - | - |
1TWD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
17.8
TWD
Average target price
19
TWD
Spread / Average Target
+6.74%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -10.78% | 327M | |
| -9.90% | 184B | |
| +40.83% | 97.56B | |
| +71.30% | 66.87B | |
| +20.32% | 63.27B | |
| +25.98% | 31.54B | |
| +13.93% | 21.33B | |
| -1.47% | 20.71B | |
| +53.38% | 18.08B | |
| +4.61% | 16.94B |
- Stock Market
- Equities
- 2332 Stock
- Financials D-Link Corporation
