Financials ACON Holding Inc.

Equities

3710

TW0003710000

Electronic Equipment & Parts

End-of-day quote Taipei Exchange 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
10.45 TWD +1.95% Intraday chart for ACON Holding Inc. +2.45% +2.96%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,314 1,685 1,963 2,089 3,203 2,916
Enterprise Value (EV) 1 3,438 5,170 5,475 5,537 5,950 5,701
P/E ratio -2.77 x -6.01 x -12.2 x -3.94 x -8.01 x -13 x
Yield - - - - - -
Capitalization / Revenue 0.19 x 0.23 x 0.25 x 0.29 x 0.5 x 0.48 x
EV / Revenue 0.51 x 0.69 x 0.71 x 0.76 x 0.93 x 0.93 x
EV / EBITDA 63.7 x 21.4 x 8.58 x 17.9 x 13.9 x 22.2 x
EV / FCF - -38,897,541 x -6,584,876 x 21,234,670 x -49,427,283 x 31,810,877 x
FCF Yield - -0% -0% 0% -0% 0%
Price to Book 0.54 x 0.81 x 0.93 x 1.33 x 1.57 x 1.68 x
Nbr of stocks (in thousands) 207,291 207,291 207,291 212,036 287,251 287,251
Reference price 2 6.340 8.130 9.470 9.850 11.15 10.15
Announcement Date 4/1/19 3/30/20 3/31/21 3/31/22 3/31/23 3/27/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 6,747 7,474 7,739 7,324 6,401 6,098
EBITDA 1 53.98 241.7 638 309 427.1 257.3
EBIT 1 -547.3 -318.5 32.19 -289.4 -155.8 -268.8
Operating Margin -8.11% -4.26% 0.42% -3.95% -2.43% -4.41%
Earnings before Tax (EBT) 1 -450.1 -261.5 -138.6 -451.7 -216.7 -234.7
Net income 1 -474.1 -280.2 -161.1 -526.7 -348.7 -223.6
Net margin -7.03% -3.75% -2.08% -7.19% -5.45% -3.67%
EPS 2 -2.287 -1.352 -0.7770 -2.498 -1.392 -0.7786
Free Cash Flow - -132.9 -831.5 260.7 -120.4 179.2
FCF margin - -1.78% -10.74% 3.56% -1.88% 2.94%
FCF Conversion (EBITDA) - - - 84.38% - 69.66%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/1/19 3/30/20 3/31/21 3/31/22 3/31/23 3/27/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,124 3,485 3,512 3,448 2,747 2,785
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 39.34 x 14.42 x 5.505 x 11.16 x 6.432 x 10.83 x
Free Cash Flow - -133 -832 261 -120 179
ROE (net income / shareholders' equity) - -12.6% -7.3% -25.2% -15% -9.04%
ROA (Net income/ Total Assets) - -2.37% 0.22% -2.03% -1.17% -2.12%
Assets 1 - 11,807 -73,954 25,957 29,788 10,525
Book Value Per Share 2 11.80 10.10 10.20 7.390 7.100 6.020
Cash Flow per Share 2 2.440 2.350 2.360 2.400 3.140 3.040
Capex 1 416 735 656 447 367 229
Capex / Sales 6.17% 9.83% 8.47% 6.1% 5.74% 3.75%
Announcement Date 4/1/19 3/30/20 3/31/21 3/31/22 3/31/23 3/27/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 3710 Stock
  4. Financials ACON Holding Inc.