Stock 5269 ASMEDIA TECHNOLOGY INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials ASMedia Technology Inc.

Equities

5269

TW0005269005

Semiconductors

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,905 TWD +3.81% Intraday chart for ASMedia Technology Inc. -0.78% +4.96%
Apr. 24 ASMedia Technology Inc. announced a financing transaction CI
Feb. 29 ASMedia Technology Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 39,445 108,680 125,977 46,474 125,895 132,138 -
Enterprise Value (EV) 1 37,544 106,109 124,275 45,216 123,964 126,497 123,645
P/E ratio 40.9 x 35.6 x 39.4 x 17.7 x 56.7 x 30.7 x 20.7 x
Yield 1.83% 1.53% 1.43% 2.99% - 1.79% 2.61%
Capitalization / Revenue 10.5 x 15.6 x 21 x 8.86 x 19.7 x 14.8 x 11.5 x
EV / Revenue 10 x 15.2 x 20.7 x 8.62 x 19.4 x 14.2 x 10.8 x
EV / EBITDA 27.9 x 39.7 x 57 x 27.9 x 56.3 x 36 x 26.1 x
EV / FCF 29.1 x 48.2 x 96.1 x 28.7 x 40.1 x 34.3 x 23.8 x
FCF Yield 3.44% 2.08% 1.04% 3.48% 2.49% 2.91% 4.19%
Price to Book 15.3 x 7.71 x 7.74 x 3.03 x 6.43 x 6 x 5.19 x
Nbr of stocks (in thousands) 60,038 69,223 69,218 69,365 69,364 69,364 -
Reference price 2 657.0 1,570 1,820 670.0 1,815 1,905 1,905
Announcement Date 2/23/20 3/15/21 3/16/22 3/10/23 2/29/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 3,746 6,987 6,009 5,248 6,401 8,903 11,475
EBITDA 1 1,344 2,676 2,182 1,619 2,204 3,517 4,740
EBIT 1 1,169 2,473 1,938 1,301 1,823 3,174 4,494
Operating Margin 31.21% 35.39% 32.25% 24.78% 28.47% 35.66% 39.17%
Earnings before Tax (EBT) 1 1,162 3,345 3,566 2,910 2,569 4,838 7,354
Net income 1 965.2 2,928 3,193 2,617 2,228 4,237 6,347
Net margin 25.77% 41.9% 53.14% 49.87% 34.81% 47.59% 55.31%
EPS 2 16.08 44.16 46.23 37.86 32.03 62.13 92.24
Free Cash Flow 1 1,292 2,202 1,293 1,576 3,088 3,684 5,185
FCF margin 34.49% 31.52% 21.53% 30.02% 48.25% 41.38% 45.19%
FCF Conversion (EBITDA) 96.1% 82.31% 59.28% 97.32% 140.15% 104.73% 109.38%
FCF Conversion (Net income) 133.84% 75.21% 40.51% 60.2% 138.6% 86.95% 81.7%
Dividend per Share 2 12.00 24.00 26.00 20.00 - 34.08 49.79
Announcement Date 2/23/20 3/15/21 3/16/22 3/10/23 2/29/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,786 1,172 1,463 1,440 1,337 1,008 1,399 1,558 1,734 1,711 1,907 2,057 2,493 2,533 2,471
EBITDA 1 709.6 384.3 492.3 479.7 409 238.1 411.4 493.4 558 740.9 750.8 784.1 999.1 1,086 1,089
EBIT 1 645.9 316.5 418.3 400.6 328.3 153.4 322.1 402 459.8 638.6 684.4 706.2 926.1 920.6 867.7
Operating Margin 36.16% 27.01% 28.59% 27.83% 24.55% 15.22% 23.03% 25.81% 26.52% 37.33% 35.89% 34.34% 37.15% 36.35% 35.12%
Earnings before Tax (EBT) 1 1,123 756.1 931.6 826.5 818.4 333.5 439.6 587.8 762.1 779.1 1,001 1,028 1,436 1,320 1,607
Net income 1 1,005 711 848.6 709.1 744.3 315.3 389.3 490 673.9 675 837 877.5 1,268 1,261 1,446
Net margin 56.29% 60.67% 57.99% 49.25% 55.65% 31.28% 27.83% 31.46% 38.86% 39.45% 43.89% 42.66% 50.85% 49.8% 58.52%
EPS 2 14.51 10.29 12.23 10.22 10.76 4.560 5.600 7.050 9.740 9.690 12.28 12.53 18.32 18.86 21.72
Dividend per Share 2 - - - - - 20.00 - - - - - - - 34.69 -
Announcement Date 11/10/21 3/16/22 5/12/22 8/10/22 11/11/22 3/10/23 5/12/23 8/11/23 11/10/23 2/29/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - -
Net Cash position 1 1,901 2,571 1,702 1,259 1,931 5,641 8,493
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 1,292 2,202 1,293 1,576 3,088 3,684 5,185
ROE (net income / shareholders' equity) 39.3% 35.1% 21% 16.6% 12.8% 21.9% 27.7%
ROA (Net income/ Total Assets) 28.9% 30.6% 19% 14.7% 11.3% 14.3% 18.1%
Assets 1 3,335 9,571 16,813 17,865 19,722 29,713 35,150
Book Value Per Share 2 43.00 204.0 235.0 221.0 282.0 317.0 367.0
Cash Flow per Share 2 24.20 35.30 21.90 28.50 49.60 64.00 60.00
Capex 1 164 148 220 406 363 226 710
Capex / Sales 4.38% 2.11% 3.65% 7.74% 5.67% 2.54% 6.19%
Announcement Date 2/23/20 3/15/21 3/16/22 3/10/23 2/29/24 - -
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

Ratings for ASMedia Technology Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
1,905 TWD
Average target price
2,658 TWD
Spread / Average Target
+39.52%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
ASMEDIA TECHNOLOGY INC. Stock ASMedia Technology Inc.
+4.96% 4.05B
NVIDIA CORPORATION Stock NVIDIA Corporation
+77.16% 2,159B
BROADCOM INC. Stock Broadcom Inc.
+20.41% 623B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.87% 622B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+6.78% 254B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.54% 185B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.12% 162B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+34.57% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+35.67% 105B
ANALOG DEVICES, INC. Stock Analog Devices, Inc.
+1.72% 100B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 5269 Stock
  4. Financials ASMedia Technology Inc.