ACBEL POLYTECH INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 39.5 TWD | -0.88% |
|
0.00% | -3.89% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 12,476 | 14,956 | 15,710 | 35,435 | 34,043 | - |
| Enterprise Value (EV) 1 | 12,476 | 14,956 | 15,710 | 40,503 | 42,124 | 41,858 |
| P/E ratio | - | - | 27.1 x | 587 x | 27.4 x | 18.5 x |
| Yield | - | - | - | 1.22% | 0.25% | 0.94% |
| Capitalization / Revenue | - | 0.71 x | - | 1.27 x | 0.95 x | 0.87 x |
| EV / Revenue | - | 0.71 x | - | 1.45 x | 1.18 x | 1.07 x |
| EV / EBITDA | - | - | - | 21.5 x | 14.7 x | 11 x |
| EV / FCF | -22 x | - | - | 26.1 x | 35 x | 71.4 x |
| FCF Yield | -4.55% | - | - | 3.83% | 2.86% | 1.4% |
| Price to Book | - | 1.5 x | - | 1.53 x | 1.37 x | 1.31 x |
| Nbr of stocks (in thousands) | 516,621 | 516,621 | 526,291 | 862,154 | 861,860 | - |
| Reference price 2 | 24.15 | 28.95 | 29.85 | 41.10 | 39.50 | 39.50 |
| Announcement Date | 3/19/20 | 3/9/21 | 3/8/23 | 3/13/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 20,984 | - | 27,845 | 35,682 | 39,258 |
| EBITDA 1 | - | - | - | 1,887 | 2,874 | 3,809 |
| EBIT 1 | - | 391.2 | - | 538.2 | 1,939 | 2,398 |
| Operating Margin | - | 1.86% | - | 1.93% | 5.43% | 6.11% |
| Earnings before Tax (EBT) 1 | - | - | - | 335.4 | 1,605 | 2,390 |
| Net income 1 | - | - | 636.4 | 45.79 | 1,236 | 1,840 |
| Net margin | - | - | - | 0.16% | 3.46% | 4.69% |
| EPS 2 | - | - | 1.100 | 0.0700 | 1.440 | 2.140 |
| Free Cash Flow 1 | -567.1 | - | - | 1,549 | 1,205 | 586 |
| FCF margin | - | - | - | 5.56% | 3.38% | 1.49% |
| FCF Conversion (EBITDA) | - | - | - | 82.09% | 41.93% | 15.38% |
| FCF Conversion (Net income) | - | - | - | 3,383.66% | 97.49% | 31.85% |
| Dividend per Share 2 | - | - | - | 0.5000 | 0.1000 | 0.3700 |
| Announcement Date | 3/19/20 | 3/9/21 | 3/8/23 | 3/13/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,139 | 4,934 | - | 8,241 | 7,662 | 7,892 | 9,373 | 9,765 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 72.52 | 99.82 | - | 251 | 242 | 210 | 540 | 620 |
| Operating Margin | 1.41% | 2.02% | - | 3.05% | 3.16% | 2.66% | 5.76% | 6.35% |
| Earnings before Tax (EBT) 1 | - | - | - | 68.09 | 240 | 208 | 538 | 618 |
| Net income | 29.55 | 15.45 | 71.62 | - | - | - | - | - |
| Net margin | 0.58% | 0.31% | - | - | - | - | - | - |
| EPS 2 | 0.0200 | 0.0200 | 0.0900 | -0.1300 | 0.2200 | 0.1900 | 0.4800 | 0.5500 |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 5/9/23 | 8/8/23 | 11/13/23 | 3/13/24 | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 5,069 | 8,081 | 7,815 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 2.685 x | 2.812 x | 2.052 x |
| Free Cash Flow 1 | -567 | - | - | 1,549 | 1,205 | 586 |
| ROE (net income / shareholders' equity) | - | - | - | 0.28% | 5.2% | 7.3% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 19.30 | - | 26.90 | 28.90 | 30.20 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | 1,524 | - | - | 2,326 | 1,500 | 1,500 |
| Capex / Sales | - | - | - | 8.35% | 4.2% | 3.82% |
| Announcement Date | 3/19/20 | 3/9/21 | 3/8/23 | 3/13/24 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
39.5
TWD
Average target price
47.08
TWD
Spread / Average Target
+19.19%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.89% | 1.04B | |
| -0.21% | 42.96B | |
| +148.96% | 4.73B | |
| +1.47% | 2.92B | |
| -6.30% | 2.7B | |
| +84.83% | 1.16B | |
| -34.98% | 1.04B | |
| +61.96% | 1.03B | |
| -16.00% | 900M | |
| -21.49% | 869M |
- Stock Market
- Equities
- 6282 Stock
- Financials AcBel Polytech Inc.
