Financials Aker Technology Co., Ltd

Equities

6174

TW0006174006

Electrical Components & Equipment

End-of-day quote Taipei Exchange 06:00:00 2024-05-27 pm EDT 5-day change 1st Jan Change
22.45 TWD +0.45% Intraday chart for Aker Technology Co., Ltd +1.13% -1.10%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 717.5 735 617.5 1,648 1,272 1,135
Enterprise Value (EV) 1 502.6 578.9 478.4 1,547 1,129 1,132
P/E ratio 13.5 x 858 x 483 x 18.4 x 8.37 x 79.4 x
Yield 6.97% - - 4.86% 10.6% 0.62%
Capitalization / Revenue 1.3 x 1.64 x 1.46 x 2.74 x 1.77 x 2.44 x
EV / Revenue 0.91 x 1.29 x 1.13 x 2.57 x 1.57 x 2.43 x
EV / EBITDA 4.38 x 11.1 x 9.77 x 11.7 x 5.87 x 24.2 x
EV / FCF 6.5 x 123 x 26.8 x -27 x 17.7 x -141 x
FCF Yield 15.4% 0.81% 3.74% -3.7% 5.63% -0.71%
Price to Book 1.21 x 1.34 x 0.98 x 2.46 x 1.72 x 1.68 x
Nbr of stocks (in thousands) 50,000 50,000 50,000 50,000 50,000 50,000
Reference price 2 14.35 14.70 12.35 32.95 25.45 22.70
Announcement Date 3/29/19 3/18/20 3/29/21 3/10/22 3/9/23 3/15/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 553.3 449 423.5 600.8 719.6 465.3
EBITDA 1 114.8 52.01 48.96 132.4 192.3 46.84
EBIT 1 52.59 1.794 5.947 93.89 156.7 8.487
Operating Margin 9.5% 0.4% 1.4% 15.63% 21.77% 1.82%
Earnings before Tax (EBT) 1 66.01 1.787 1.286 104.5 180.9 12.66
Net income 1 53.14 0.857 1.279 89.48 153 14.3
Net margin 9.6% 0.19% 0.3% 14.89% 21.27% 3.07%
EPS 2 1.060 0.0171 0.0256 1.790 3.040 0.2860
Free Cash Flow 1 77.32 4.689 17.88 -57.28 63.61 -8.057
FCF margin 13.97% 1.04% 4.22% -9.53% 8.84% -1.73%
FCF Conversion (EBITDA) 67.36% 9.02% 36.52% - 33.07% -
FCF Conversion (Net income) 145.48% 547.17% 1,398.19% - 41.57% -
Dividend per Share 2 1.000 - - 1.600 2.700 0.1400
Announcement Date 3/29/19 3/18/20 3/29/21 3/10/22 3/9/23 3/15/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 215 156 139 101 144 2.51
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 77.3 4.69 17.9 -57.3 63.6 -8.06
ROE (net income / shareholders' equity) 9.17% 0.15% 0.22% 13.8% 21.7% 2.02%
ROA (Net income/ Total Assets) 4.58% 0.17% 0.55% 7.47% 11.1% 0.6%
Assets 1 1,160 491.1 232.2 1,198 1,373 2,399
Book Value Per Share 2 11.90 10.90 12.60 13.40 14.80 13.50
Cash Flow per Share 2 3.200 3.210 2.850 2.300 3.020 1.910
Capex 1 16.3 75.9 20.8 63.2 51.7 61.3
Capex / Sales 2.95% 16.9% 4.91% 10.51% 7.19% 13.18%
Announcement Date 3/29/19 3/18/20 3/29/21 3/10/22 3/9/23 3/15/24
1TWD in Million2TWD
Estimates
  1. Stock Market
  2. Equities
  3. 6174 Stock
  4. Financials Aker Technology Co., Ltd