TOPCO TECHNOLOGIES CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 79 TWD | -.--% |
|
+1.28% | +12.06% |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 5,169 | 5,436 | 5,221 | 5,851 | - |
| Enterprise Value (EV) 1 | 5,169 | 5,436 | 5,221 | 5,851 | 5,851 |
| P/E ratio | 13.8 x | 11.8 x | 20 x | 19.7 x | 16.4 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 0.67 x | - | 0.75 x | 0.75 x | 0.69 x |
| EV / Revenue | 0.67 x | - | 0.75 x | 0.75 x | 0.69 x |
| EV / EBITDA | 9.28 x | - | 13.4 x | 9.35 x | 8.3 x |
| EV / FCF | 10,496,553 x | - | - | - | - |
| FCF Yield | 0% | - | - | - | - |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 74,061 | 74,061 | 74,062 | 74,062 | - |
| Reference price 2 | 69.80 | 73.40 | 70.50 | 79.00 | 79.00 |
| Announcement Date | 3/5/20 | 3/17/23 | 3/15/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | 7,772 | - | 7,004 | 7,769 | 8,526 |
| EBITDA 1 | 557 | - | 389.4 | 626 | 705 |
| EBIT 1 | 500 | - | 326.8 | 403 | 496 |
| Operating Margin | 6.43% | - | 4.67% | 5.19% | 5.82% |
| Earnings before Tax (EBT) 1 | 495.5 | - | 366.5 | 405 | 484 |
| Net income 1 | 375.8 | 466.4 | 260.8 | 298 | 357 |
| Net margin | 4.84% | - | 3.72% | 3.84% | 4.19% |
| EPS 2 | 5.060 | 6.240 | 3.520 | 4.020 | 4.820 |
| Free Cash Flow | 492.5 | - | - | - | - |
| FCF margin | 6.34% | - | - | - | - |
| FCF Conversion (EBITDA) | 88.43% | - | - | - | - |
| FCF Conversion (Net income) | 131.05% | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/5/20 | 3/17/23 | 3/15/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,787 | 1,765 | 1,916 | 2,025 | 2,063 | 1,929 | 2,136 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 105.9 | 81.83 | 90 | 107 | 125 | 100 | 116 |
| Operating Margin | - | 5.93% | 4.64% | 4.7% | 5.28% | 6.06% | 5.18% | 5.43% |
| Earnings before Tax (EBT) 1 | - | 103.8 | 91.95 | 87 | 105 | 122 | 96 | 113 |
| Net income 1 | 82.08 | 71.41 | 62 | 63 | 80 | 93 | 65 | 83 |
| Net margin | - | 4% | 3.51% | 3.29% | 3.95% | 4.51% | 3.37% | 3.89% |
| EPS 2 | 1.020 | 0.9600 | 0.7600 | 0.8500 | 1.070 | 1.250 | 0.8700 | 1.120 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/23 | 3/15/24 | 5/15/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | 492 | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.7% | - | 5.9% | 6.53% | 7.62% |
| ROA (Net income/ Total Assets) | 7.31% | - | 4% | 4.67% | 5.53% |
| Assets 1 | 5,141 | - | 6,520 | 6,381 | 6,456 |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | 130 | - | 0.89 | 3 | 3 |
| Capex / Sales | 1.67% | - | 0.01% | 0.04% | 0.04% |
| Announcement Date | 3/5/20 | 3/17/23 | 3/15/24 | - | - |
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
79
TWD
Average target price
83
TWD
Spread / Average Target
+5.06%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.06% | 181M | |
| +31.49% | 1.1B | |
| +41.10% | 151M | |
| +37.80% | 146M | |
| -2.30% | 108M | |
| +4.72% | 87.57M |
- Stock Market
- Equities
- 3388 Stock
- Financials Topco Technologies Corp.
