Stock 3046 AOPEN INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Aopen Inc.

Equities

3046

TW0003046009

Computer Hardware

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
60.1 TWD -0.17% Intraday chart for Aopen Inc. +1.01% -5.80%
Mar. 14 Aopen Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 13 Aopen Inc. Proposes Dividends Distribution for the Fiscal Year Ended December 31, 2023, Payable on August 1, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,343 1,175 1,107 3,240 3,379 5,005
Enterprise Value (EV) 1 1,041 1,143 1,017 2,793 2,783 3,838
P/E ratio -98.9 x -7 x -16.7 x 24.9 x 15.7 x 20.3 x
Yield 1.6% - - - 3.17% -
Capitalization / Revenue 0.79 x 0.68 x 0.63 x 1.26 x 1.01 x 0.88 x
EV / Revenue 0.61 x 0.66 x 0.58 x 1.09 x 0.84 x 0.68 x
EV / EBITDA -489 x -18.5 x -19.8 x 32.7 x 36.9 x 21.9 x
EV / FCF -35.6 x -13.4 x 16.5 x 9.59 x 84.4 x 32.3 x
FCF Yield -2.81% -7.46% 6.06% 10.4% 1.18% 3.1%
Price to Book 1.75 x 2.04 x 1.89 x 5.05 x 3.98 x 3.55 x
Nbr of stocks (in thousands) 71,448 71,448 71,448 71,448 71,448 78,448
Reference price 2 18.80 16.45 15.50 45.35 47.30 63.80
Announcement Date 3/29/19 3/18/20 3/17/21 3/16/22 3/16/23 3/14/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,704 1,725 1,756 2,573 3,330 5,667
EBITDA 1 -2.128 -61.86 -51.27 85.33 75.34 175.3
EBIT 1 -11.3 -74.56 -64.9 75.45 71.91 165.1
Operating Margin -0.66% -4.32% -3.7% 2.93% 2.16% 2.91%
Earnings before Tax (EBT) 1 9.224 -161 -64.96 146 220 211.8
Net income 1 -13.45 -167.6 -66.48 130.2 216.6 232.2
Net margin -0.79% -9.72% -3.79% 5.06% 6.5% 4.1%
EPS 2 -0.1900 -2.350 -0.9304 1.820 3.020 3.140
Free Cash Flow 1 -29.29 -85.21 61.67 291.1 32.96 118.9
FCF margin -1.72% -4.94% 3.51% 11.31% 0.99% 2.1%
FCF Conversion (EBITDA) - - - 341.16% 43.75% 67.81%
FCF Conversion (Net income) - - - 223.57% 15.22% 51.19%
Dividend per Share 2 0.3000 - - - 1.500 -
Announcement Date 3/29/19 3/18/20 3/17/21 3/16/22 3/16/23 3/14/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 302 32.4 90 447 597 1,167
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -29.3 -85.2 61.7 291 33 119
ROE (net income / shareholders' equity) -1.39% -24.1% -11% 21.8% 28.7% 20.4%
ROA (Net income/ Total Assets) -0.47% -3.27% -2.7% 2.86% 2.57% 4.53%
Assets 1 2,845 5,126 2,461 4,549 8,422 5,130
Book Value Per Share 2 10.70 8.050 8.190 8.990 11.90 18.00
Cash Flow per Share 2 5.290 4.830 6.120 8.740 8.460 14.90
Capex 1 20.3 14.2 6.61 2.55 3.33 2.58
Capex / Sales 1.19% 0.82% 0.38% 0.1% 0.1% 0.05%
Announcement Date 3/29/19 3/18/20 3/17/21 3/16/22 3/16/23 3/14/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Computer Peripherals

1st Jan change Capi.
AOPEN INC. Stock Aopen Inc.
-5.80% 145M
SEIKO EPSON CORPORATION Stock Seiko Epson Corporation
+29.68% 5.77B
CHICONY ELECTRONICS CO., LTD. Stock Chicony Electronics Co., Ltd.
+15.71% 4.5B
KNOWLES CORPORATION Stock Knowles Corporation
-10.50% 1.44B
SOCIÉTÉ INDUSTRIELLE ET FINANCIÈRE DE L'ARTOIS Stock Société Industrielle et Financière de l'Artois
-3.85% 1.42B
PRIMAX ELECTRONICS LTD. Stock Primax Electronics Ltd.
+29.10% 1.24B
DIEBOLD NIXDORF, INCORPORATED Stock Diebold Nixdorf, Incorporated
+10.64% 1.2B
CHENBRO MICOM CO., LTD. Stock Chenbro Micom Co., Ltd.
+6.26% 1.07B
NIDEC CHAUN-CHOUNG TECHNOLOGY CORPORATION Stock Nidec Chaun-Choung Technology Corporation
+102.67% 805M
EIZO CORPORATION Stock EIZO Corporation
+1.01% 652M
Computer Peripherals
  1. Stock Market
  2. Equities
  3. 3046 Stock
  4. Financials Aopen Inc.