EMPOWER TECHNOLOGY CORPORATION. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15 TWD | -3.54% |
|
-14.29% | -25.74% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 222.9 | 226.5 | 188.7 | 257.7 | 266.6 | 584.8 |
| Enterprise Value (EV) 1 | 85.52 | 115.9 | 79.19 | 175.4 | 188.1 | 505.8 |
| P/E ratio | 1.66 x | -9.07 x | -10.2 x | -16.8 x | 57.6 x | 91.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.51 x | 1.86 x | 1.94 x | 2.31 x | 2.1 x | 2.16 x |
| EV / Revenue | 0.96 x | 0.95 x | 0.81 x | 1.58 x | 1.48 x | 1.87 x |
| EV / EBITDA | -1.86 x | -5.71 x | -5.5 x | -14.7 x | 60.1 x | 40.1 x |
| EV / FCF | 2.03 x | -13.8 x | 13.1 x | -5.79 x | -26.5 x | 22.5 x |
| FCF Yield | 49.2% | -7.25% | 7.65% | -17.3% | -3.78% | 4.44% |
| Price to Book | 1.3 x | 1.55 x | 1.47 x | 1.9 x | 1.89 x | 3.96 x |
| Nbr of stocks (in thousands) | 25,950 | 25,950 | 25,950 | 28,950 | 28,950 | 28,950 |
| Reference price 2 | 8.590 | 8.730 | 7.270 | 8.900 | 9.210 | 20.20 |
| Announcement Date | 3/28/19 | 3/31/20 | 3/19/21 | 3/31/22 | 3/30/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 88.92 | 121.8 | 97.23 | 111.3 | 127 | 270.1 |
| EBITDA 1 | -46.05 | -20.29 | -14.39 | -11.92 | 3.13 | 12.61 |
| EBIT 1 | -50.5 | -24.48 | -17.87 | -14.57 | 1.292 | 10 |
| Operating Margin | -56.79% | -20.1% | -18.37% | -13.09% | 1.02% | 3.7% |
| Earnings before Tax (EBT) 1 | 134.8 | -24.99 | -18.34 | -14.76 | 4.647 | 9.986 |
| Net income 1 | 134.8 | -24.99 | -18.34 | -14.76 | 4.647 | 6.472 |
| Net margin | 151.6% | -20.51% | -18.86% | -13.26% | 3.66% | 2.4% |
| EPS 2 | 5.190 | -0.9629 | -0.7100 | -0.5300 | 0.1600 | 0.2200 |
| Free Cash Flow 1 | 42.08 | -8.403 | 6.058 | -30.29 | -7.101 | 22.46 |
| FCF margin | 47.32% | -6.9% | 6.23% | -27.21% | -5.59% | 8.32% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 178.17% |
| FCF Conversion (Net income) | 31.21% | - | - | - | - | 347.08% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/28/19 | 3/31/20 | 3/19/21 | 3/31/22 | 3/30/23 | 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 | 137 | 111 | 109 | 82.3 | 78.5 | 79 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 42.1 | -8.4 | 6.06 | -30.3 | -7.1 | 22.5 |
| ROE (net income / shareholders' equity) | 131% | -15.7% | -13.4% | -11.2% | 3.36% | 5.24% |
| ROA (Net income/ Total Assets) | -18% | -8.09% | -6.68% | -5.58% | 0.47% | 2.56% |
| Assets 1 | -750.1 | 309 | 274.6 | 264.5 | 987.7 | 252.8 |
| Book Value Per Share 2 | 6.590 | 5.640 | 4.940 | 4.680 | 4.880 | 5.100 |
| Cash Flow per Share 2 | 4.250 | 3.420 | 3.230 | 2.220 | 1.960 | 2.750 |
| Capex 1 | 4.04 | 1.98 | 0.18 | 1.53 | 1.58 | 2.57 |
| Capex / Sales | 4.55% | 1.62% | 0.18% | 1.38% | 1.24% | 0.95% |
| Announcement Date | 3/28/19 | 3/31/20 | 3/19/21 | 3/31/22 | 3/30/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -25.74% | 13.87M | |
| -18.21% | 3.77B | |
| -32.85% | 1.24B | |
| -5.25% | 718M | |
| -19.23% | 653M | |
| -12.83% | 489M | |
| -17.04% | 316M | |
| +10.64% | 163M | |
| +124.00% | 109M | |
| +2.97% | 69.67M |
- Stock Market
- Equities
- 5348 Stock
- Financials Empower Technology Corporation.