|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 109.00 TWD | +0.46% |
|
-5.22% | -8.02% |
| Oct. 26 | Fulgent Sun International Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025 | CI |
| Jul. 28 | Fulgent Sun International's Profit Drops in Q2 | MT |
Projected Income Statement: Fulgent Sun International (Holding) Co., Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 11,346 | 15,544 | 24,181 | 16,893 | 14,611 | 17,379 | 21,468 | 26,317 |
| Change | - | 37.01% | 55.56% | -30.14% | -13.51% | 18.94% | 23.53% | 22.59% |
| EBITDA 1 | - | - | - | 2,873 | 2,278 | 3,314 | 4,387 | 5,497 |
| Change | - | - | - | - | -20.7% | 45.47% | 32.37% | 25.31% |
| EBIT 1 | 1,273 | 1,470 | 3,849 | 1,806 | 1,271 | 1,643 | 2,447 | 3,813 |
| Change | - | 15.46% | 161.87% | -53.09% | -29.62% | 29.27% | 48.94% | 55.83% |
| Interest Paid | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Announcement Date | 2/25/21 | 1/20/22 | 2/23/23 | 1/23/24 | 1/16/25 | - | - | - |
1TWD in Million
Estimates
Forecast Balance Sheet: Fulgent Sun International (Holding) Co., Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | -924 | -1,868 | -1,653 | -2,509 | -3,944 |
| Change | - | - | - | - | -102.16% | 11.53% | -51.78% | -57.19% |
| Announcement Date | 2/25/21 | 1/20/22 | 2/23/23 | 1/23/24 | 1/16/25 | - | - | - |
1TWD in Million
Estimates
Cash Flow Forecast: Fulgent Sun International (Holding) Co., Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 1,241 | 1,994 | 1,541 | 1,769 | 2,300 | 1,800 |
| Change | - | 60.69% | -22.72% | - | 30.05% | -21.74% |
| Free Cash Flow (FCF) 1 | 148.4 | -1,387 | 2,455 | 272 | 36 | 859 |
| Change | - | -1,034.86% | 276.98% | - | -86.76% | 2,286.11% |
| Announcement Date | 2/25/21 | 1/20/22 | 2/23/23 | 1/16/25 | - | - |
1TWD in Million
Estimates
Forecast Financial Ratios: Fulgent Sun International (Holding) Co., Ltd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | - | - | 17% | 15.59% | 19.07% | 20.43% | 20.89% |
| EBIT Margin (%) | 11.22% | 9.46% | 15.92% | 10.69% | 8.7% | 9.45% | 11.4% | 14.49% |
| EBT Margin (%) | - | - | - | - | - | - | - | - |
| Net margin (%) | - | - | - | - | - | - | - | - |
| FCF margin (%) | 1.31% | -8.93% | 10.15% | - | 1.86% | 0.21% | 4% | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | 6.57% | 7.42% | 16.78% | - | 6.81% | 5.83% | 7.71% | - |
| ROE | 10.75% | 13.5% | 31.37% | 11.96% | 10.42% | 9.33% | 14.64% | 18.93% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 10.94% | 12.83% | 6.37% | - | 12.1% | 13.23% | 8.38% | - |
| CAPEX / EBITDA (%) | - | - | - | - | 77.63% | 69.4% | 41.03% | - |
| CAPEX / FCF (%) | 836.11% | -143.71% | 62.75% | - | 650.27% | 6,388.89% | 209.55% | - |
Items per share | ||||||||
| Cash flow per share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | 5 | 5.1 | 4.88 | 6.43 | 8.66 |
| Change | - | - | - | - | 2% | -4.31% | 31.76% | 34.68% |
| Book Value Per Share 1 | - | 48.64 | 66.43 | 65.05 | 73.82 | 69.93 | 75.52 | 86.16 |
| Change | - | - | 36.58% | -2.09% | 13.49% | -5.27% | 7.99% | 14.1% |
| EPS 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | - | 185,535 | 189,479 | 190,330 | 190,330 | 200,992 | 200,992 | 200,992 |
| Announcement Date | - | 1/20/22 | 2/23/23 | 1/23/24 | 1/16/25 | - | - | - |
1TWD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | - | - |
| PBR | 1.56x | 1.44x |
| EV / Sales | 1.17x | 0.9x |
| Yield | 4.48% | 5.9% |
More valuation ratios
* Estimated data
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
109.00TWD
Average target price
128.33TWD
Spread / Average Target
+17.74%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- 9802 Stock
- Financials Fulgent Sun International (Holding) Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
