Stock FPI FORMOSA PROSONIC INDUSTRIES
Add to a list
To use this feature you must be a member
Log inSign up

Financials Formosa Prosonic Industries

Equities

FPI

MYL9172OO007

Household Electronics

End-of-day quote BURSA MALAYSIA
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
2.85 MYR +0.35% Intraday chart for Formosa Prosonic Industries +1.79% -0.70%
Feb. 22 Formosa Prosonic Industries Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI
Feb. 22 Formosa Prosonic Industries Berhad Announces First Interim Single Tier Tax Exempt Dividend in Respect of the Financial Year Ended 31 December 2023, Payable on April 9, 2024 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 425.5 415.6 398.2 561.5 948.3 827.7
Enterprise Value (EV) 1 275.2 246.6 198.3 293.3 681.6 465.8
P/E ratio 10.3 x 11.3 x 9.54 x 10.7 x 9.71 x 7.8 x
Yield 4.65% 5.95% 6.83% 6.17% 5.33% 6.5%
Capitalization / Revenue 0.92 x 0.74 x 0.52 x 0.73 x 1.01 x 0.84 x
EV / Revenue 0.6 x 0.44 x 0.26 x 0.38 x 0.73 x 0.47 x
EV / EBITDA 7.51 x 5.89 x 4.16 x 4.51 x 6.05 x 3.78 x
EV / FCF 187 x 12.4 x 4.48 x 3.82 x -94.3 x 4.44 x
FCF Yield 0.53% 8.05% 22.3% 26.2% -1.06% 22.5%
Price to Book 1.54 x 1.42 x 1.28 x 1.68 x 2.28 x 1.72 x
Nbr of stocks (in thousands) 247,358 247,358 247,358 247,358 252,884 256,266
Reference price 2 1.720 1.680 1.610 2.270 3.750 3.230
Announcement Date 4/26/18 4/25/19 5/28/20 5/31/21 4/27/22 4/26/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 461.2 560.5 766.2 766 938.9 984
EBITDA 1 36.64 41.89 47.71 65.02 112.7 123.4
EBIT 1 28.44 30.77 34.84 52.95 101.4 112.6
Operating Margin 6.17% 5.49% 4.55% 6.91% 10.8% 11.45%
Earnings before Tax (EBT) 1 47.41 45.08 54.32 69.33 124.7 141.2
Net income 1 41.17 36.64 41.75 52.52 96.9 106
Net margin 8.93% 6.54% 5.45% 6.86% 10.32% 10.77%
EPS 2 0.1664 0.1481 0.1688 0.2123 0.3861 0.4143
Free Cash Flow 1 1.47 19.84 44.26 76.8 -7.229 104.8
FCF margin 0.32% 3.54% 5.78% 10.03% -0.77% 10.65%
FCF Conversion (EBITDA) 4.01% 47.37% 92.78% 118.13% - 84.95%
FCF Conversion (Net income) 3.57% 54.15% 106.01% 146.23% - 98.89%
Dividend per Share 2 0.0800 0.1000 0.1100 0.1400 0.2000 0.2100
Announcement Date 4/26/18 4/25/19 5/28/20 5/31/21 4/27/22 4/26/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 150 169 200 268 267 362
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1.47 19.8 44.3 76.8 -7.23 105
ROE (net income / shareholders' equity) 14.1% 12.4% 13.4% 15.8% 25.1% 23.1%
ROA (Net income/ Total Assets) 4.57% 4.54% 4.63% 6.11% 10.2% 10.8%
Assets 1 901.4 806.3 901 860.2 952.7 984.6
Book Value Per Share 2 1.120 1.190 1.250 1.350 1.650 1.870
Cash Flow per Share 2 0.0600 0.1000 0.1400 0.2100 0.4200 0.7000
Capex 1 17.2 20.8 9.96 3.89 13 4.83
Capex / Sales 3.73% 3.7% 1.3% 0.51% 1.39% 0.49%
Announcement Date 4/26/18 4/25/19 5/28/20 5/31/21 4/27/22 4/26/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Home Audio

1st Jan change Capi.
FORMOSA PROSONIC INDUSTRIES Stock Formosa Prosonic Industries
-0.70% 153M
EDIFIER TECHNOLOGY CO., LTD. Stock Edifier Technology Co., Ltd.
-27.11% 1.58B
SHENZHEN FENDA TECHNOLOGY CO., LTD. Stock Shenzhen Fenda Technology Co., Ltd.
-14.34% 1.04B
GUOGUANG ELECTRIC COMPANY LIMITED Stock Guoguang Electric Company Limited
-22.16% 986M
EASTECH HOLDING LIMITED Stock Eastech Holding Limited
+86.36% 257M
B&C SPEAKERS S.P.A. Stock B&C Speakers S.p.A.
-7.36% 199M
YA HORNG ELECTRONIC CO., LTD. Stock Ya Horng Electronic Co., Ltd.
+10.29% 167M
TOP UNION ELECTRONICS CORP. Stock Top Union Electronics Corp.
+4.29% 144M
ANAM ELECTRONICS CO.,LTD. Stock Anam Electronics Co.,Ltd.
-14.13% 105M
MEILOON INDUSTRIAL CO., LTD. Stock Meiloon Industrial Co., Ltd.
-8.93% 102M
Home Audio
  1. Stock Market
  2. Equities
  3. FPI Stock
  4. Financials Formosa Prosonic Industries