FUZETEC TECHNOLOGY CO., LTD. Financials Fuzetec Technology Co., Ltd.
Equities
6642
TW0006642002
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 63.2 TWD | +3.10% |
|
+3.78% | +37.39% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 906.7 | 1,134 | 1,484 | 2,622 | 1,674 | 1,720 |
| Enterprise Value (EV) 1 | 626.9 | 743.9 | 1,181 | 2,098 | 1,106 | 1,304 |
| P/E ratio | 12.3 x | 17 x | 18.5 x | 15.1 x | 10.6 x | 25.4 x |
| Yield | 8.09% | 4.16% | 3.81% | 5.14% | 8.04% | 3.26% |
| Capitalization / Revenue | 2.14 x | 2.87 x | 3.4 x | 4.4 x | 3.46 x | 4.08 x |
| EV / Revenue | 1.48 x | 1.88 x | 2.71 x | 3.52 x | 2.28 x | 3.09 x |
| EV / EBITDA | 6.34 x | 8.11 x | 10.3 x | 10.3 x | 8.06 x | 14.1 x |
| EV / FCF | 9.06 x | 9.79 x | 12.5 x | -16.7 x | 9.75 x | 21,385 x |
| FCF Yield | 11% | 10.2% | 8.02% | -5.99% | 10.3% | 0% |
| Price to Book | 2.16 x | 2.16 x | 2.66 x | 2.51 x | 1.57 x | 1.72 x |
| Nbr of stocks (in thousands) | 27,900 | 31,400 | 31,400 | 37,400 | 37,400 | 37,400 |
| Reference price 2 | 32.50 | 36.10 | 47.25 | 70.10 | 44.75 | 46.00 |
| Announcement Date | 3/12/19 | 3/2/20 | 2/22/21 | 3/10/22 | 3/14/23 | 3/7/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 423.4 | 395.2 | 436.3 | 595.5 | 484.3 | 421.7 |
| EBITDA 1 | 98.93 | 91.67 | 114.4 | 203.9 | 137.2 | 92.3 |
| EBIT 1 | 85.38 | 76.98 | 102.1 | 191.6 | 124.1 | 79.9 |
| Operating Margin | 20.17% | 19.48% | 23.39% | 32.17% | 25.62% | 18.95% |
| Earnings before Tax (EBT) 1 | 94.79 | 77.02 | 96.42 | 186.3 | 190.6 | 80.45 |
| Net income 1 | 74.05 | 61.76 | 80.8 | 153.2 | 158.8 | 67.86 |
| Net margin | 17.49% | 15.62% | 18.52% | 25.73% | 32.79% | 16.09% |
| EPS 2 | 2.640 | 2.120 | 2.560 | 4.630 | 4.210 | 1.810 |
| Free Cash Flow 1 | 69.18 | 76.01 | 94.67 | -125.7 | 113.4 | 0.061 |
| FCF margin | 16.34% | 19.23% | 21.7% | -21.1% | 23.41% | 0.01% |
| FCF Conversion (EBITDA) | 69.92% | 82.92% | 82.72% | - | 82.64% | 0.07% |
| FCF Conversion (Net income) | 93.41% | 123.08% | 117.16% | - | 71.4% | 0.09% |
| Dividend per Share 2 | 2.630 | 1.500 | 1.800 | 3.600 | 3.600 | 1.500 |
| Announcement Date | 3/12/19 | 3/2/20 | 2/22/21 | 3/10/22 | 3/14/23 | 3/7/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 280 | 390 | 303 | 524 | 568 | 416 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 69.2 | 76 | 94.7 | -126 | 113 | 0.06 |
| ROE (net income / shareholders' equity) | 18.2% | 13.1% | 14.9% | 19.1% | 15% | 6.56% |
| ROA (Net income/ Total Assets) | 10.2% | 8.09% | 9.15% | 10.8% | 5.26% | 3.55% |
| Assets 1 | 725.8 | 763.3 | 882.6 | 1,416 | 3,017 | 1,911 |
| Book Value Per Share 2 | 15.10 | 16.70 | 17.80 | 27.90 | 28.60 | 26.80 |
| Cash Flow per Share 2 | 5.210 | 3.550 | 2.620 | 4.700 | 2.600 | 2.820 |
| Capex 1 | 6.5 | 6.63 | 5.65 | 250 | 13.2 | 100 |
| Capex / Sales | 1.53% | 1.68% | 1.29% | 42.01% | 2.73% | 23.82% |
| Announcement Date | 3/12/19 | 3/2/20 | 2/22/21 | 3/10/22 | 3/14/23 | 3/7/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +37.39% | 72.46M | |
| +68.35% | 1.78B | |
| -16.53% | 1.14B | |
| +17.50% | 1.02B | |
| -35.45% | 772M | |
| -16.67% | 490M | |
| +43.18% | 463M | |
| -19.39% | 415M | |
| -24.52% | 342M | |
| -48.37% | 297M |
- Stock Market
- Equities
- 6642 Stock
- Financials Fuzetec Technology Co., Ltd.
