HANNSTAR DISPLAY CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.15 TWD | +0.50% |
|
-0.49% | -14.35% |
| May. 24 | HannStar Display Corporation Announces Audit Committee Changes | CI |
| May. 24 | Hannstar Display Corporation Announces Remuneration Committee Members Term Expired | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 22,178 | 25,354 | 37,234 | 53,038 | 31,877 | 33,875 |
| Enterprise Value (EV) 1 | 5,943 | 10,909 | 17,766 | 29,612 | 22,014 | 30,320 |
| P/E ratio | 22.7 x | 32.4 x | 10 x | 6.73 x | -12.9 x | -7.25 x |
| Yield | 4.26% | - | 4.07% | 5.52% | - | - |
| Capitalization / Revenue | 1.31 x | 1.55 x | 1.9 x | 1.94 x | 1.87 x | 2.74 x |
| EV / Revenue | 0.35 x | 0.67 x | 0.91 x | 1.08 x | 1.29 x | 2.45 x |
| EV / EBITDA | 2.09 x | 5 x | 4.22 x | 3.22 x | 25.8 x | -13.2 x |
| EV / FCF | -404 x | -6.4 x | 15.2 x | 11.4 x | -10 x | -5.56 x |
| FCF Yield | -0.25% | -15.6% | 6.56% | 8.8% | -9.98% | -18% |
| Price to Book | 0.54 x | 0.62 x | 0.84 x | 1.05 x | 0.68 x | 0.82 x |
| Nbr of stocks (in thousands) | 3,150,298 | 3,133,934 | 3,027,187 | 2,930,287 | 2,858,929 | 2,858,655 |
| Reference price 2 | 7.040 | 8.090 | 12.30 | 18.10 | 11.15 | 11.85 |
| Announcement Date | 3/22/19 | 3/20/20 | 3/19/21 | 2/25/22 | 3/1/23 | 4/23/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 16,866 | 16,337 | 19,553 | 27,336 | 17,051 | 12,353 |
| EBITDA 1 | 2,840 | 2,183 | 4,207 | 9,202 | 853.8 | -2,302 |
| EBIT 1 | 912.8 | 296.6 | 2,040 | 6,865 | -1,597 | -4,855 |
| Operating Margin | 5.41% | 1.82% | 10.43% | 25.11% | -9.36% | -39.31% |
| Earnings before Tax (EBT) 1 | 1,455 | 782.9 | 3,869 | 8,637 | -2,513 | -4,700 |
| Net income 1 | 1,024 | 794.5 | 3,848 | 8,289 | -2,517 | -4,672 |
| Net margin | 6.07% | 4.86% | 19.68% | 30.32% | -14.76% | -37.82% |
| EPS 2 | 0.3100 | 0.2500 | 1.230 | 2.690 | -0.8650 | -1.634 |
| Free Cash Flow 1 | -14.71 | -1,705 | 1,166 | 2,606 | -2,197 | -5,457 |
| FCF margin | -0.09% | -10.44% | 5.96% | 9.53% | -12.88% | -44.17% |
| FCF Conversion (EBITDA) | - | - | 27.72% | 28.32% | - | - |
| FCF Conversion (Net income) | - | - | 30.3% | 31.43% | - | - |
| Dividend per Share 2 | 0.3000 | - | 0.5000 | 1.000 | - | - |
| Announcement Date | 3/22/19 | 3/20/20 | 3/19/21 | 2/25/22 | 3/1/23 | 4/23/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 |
|---|---|---|
| Net sales 1 | 3,416 | 3,264 |
| EBITDA | - | - |
| EBIT 1 | -1,096 | -1,096 |
| Operating Margin | -32.09% | -33.59% |
| Earnings before Tax (EBT) 1 | -723.7 | -1,087 |
| Net income 1 | -730.1 | -1,080 |
| Net margin | -21.38% | -33.08% |
| EPS 2 | -0.2600 | -0.3800 |
| Dividend per Share | - | - |
| Announcement Date | 8/4/23 | 11/1/23 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 16,235 | 14,445 | 19,469 | 23,426 | 9,863 | 3,555 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -14.7 | -1,705 | 1,166 | 2,606 | -2,197 | -5,457 |
| ROE (net income / shareholders' equity) | 2.44% | 1.9% | 8.97% | 17.4% | -5.13% | -10.5% |
| ROA (Net income/ Total Assets) | 1.16% | 0.38% | 2.55% | 7.62% | -1.7% | -5.55% |
| Assets 1 | 88,398 | 206,848 | 150,809 | 108,820 | 148,013 | 84,172 |
| Book Value Per Share 2 | 13.10 | 13.10 | 14.70 | 17.30 | 16.50 | 14.50 |
| Cash Flow per Share 2 | 1.420 | 0.9300 | 1.370 | 1.670 | 1.860 | 1.030 |
| Capex 1 | 3,709 | 2,363 | 3,170 | 4,234 | 3,249 | 4,741 |
| Capex / Sales | 21.99% | 14.46% | 16.21% | 15.49% | 19.06% | 38.38% |
| Announcement Date | 3/22/19 | 3/20/20 | 3/19/21 | 2/25/22 | 3/1/23 | 4/23/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -14.35% | 892M | |
| -0.47% | 10.84B | |
| +11.42% | 7.71B | |
| -1.93% | 4.2B | |
| -2.45% | 4.08B | |
| -14.81% | 3.96B | |
| -22.06% | 3.59B | |
| +5.04% | 3.51B | |
| -29.48% | 2.55B | |
| -19.67% | 1.68B |
- Stock Market
- Equities
- 6116 Stock
- Financials HannStar Display Corporation
