Stock 6525 GEM SERVICES, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials GEM Services, Inc.

Equities

6525

KYG3790U1040

Semiconductor Equipment & Testing

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
67.1 TWD -0.45% Intraday chart for GEM Services, Inc. +0.30% -1.90%
Mar. 14 GEM Services, Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 GEM Services, Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 8,318 8,711 8,801 12,001 8,801 8,827
Enterprise Value (EV) 1 6,454 6,750 6,955 10,441 6,895 7,132
P/E ratio 10.8 x 13.2 x 13 x 14.1 x 9.58 x 15.8 x
Yield 5.64% 5.19% 6.6% 5.91% 8.06% 5.12%
Capitalization / Revenue 2.44 x 2.52 x 2.35 x 2.52 x 1.69 x 2 x
EV / Revenue 1.89 x 1.95 x 1.85 x 2.2 x 1.32 x 1.61 x
EV / EBITDA 6.64 x 6.35 x 5.71 x 7.25 x 5.01 x 5.77 x
EV / FCF 33.7 x 14.3 x 20.3 x 106 x 11.1 x -1,647 x
FCF Yield 2.96% 6.98% 4.93% 0.94% 9.01% -0.06%
Price to Book 2.38 x 2.41 x 2.29 x 2.91 x 2.03 x 2.12 x
Nbr of stocks (in thousands) 129,047 129,047 129,047 129,047 129,047 129,047
Reference price 2 64.45 67.50 68.20 93.00 68.20 68.40
Announcement Date 3/21/19 3/27/20 3/19/21 3/23/22 3/23/23 3/14/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,412 3,463 3,750 4,756 5,221 4,419
EBITDA 1 971.5 1,063 1,218 1,441 1,376 1,236
EBIT 1 756.7 794.9 919.6 1,086 865.2 622.9
Operating Margin 22.18% 22.96% 24.52% 22.83% 16.57% 14.1%
Earnings before Tax (EBT) 1 957.2 839 859.9 1,053 1,135 714.5
Net income 1 774.4 665 684.7 858 930.3 566.1
Net margin 22.7% 19.2% 18.26% 18.04% 17.82% 12.81%
EPS 2 5.946 5.100 5.250 6.590 7.120 4.340
Free Cash Flow 1 191.2 471 342.8 98.29 621.5 -4.329
FCF margin 5.6% 13.6% 9.14% 2.07% 11.9% -0.1%
FCF Conversion (EBITDA) 19.69% 44.31% 28.14% 6.82% 45.15% -
FCF Conversion (Net income) 24.7% 70.83% 50.07% 11.46% 66.81% -
Dividend per Share 2 3.636 3.500 4.500 5.500 5.500 3.500
Announcement Date 3/21/19 3/27/20 3/19/21 3/23/22 3/23/23 3/14/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,864 1,961 1,846 1,560 1,906 1,695
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 191 471 343 98.3 622 -4.33
ROE (net income / shareholders' equity) 23.7% 18.7% 18.4% 21.5% 22% 13.3%
ROA (Net income/ Total Assets) 11% 10.6% 11.7% 11.5% 7.96% 5.95%
Assets 1 7,067 6,267 5,874 7,478 11,692 9,509
Book Value Per Share 2 27.10 28.00 29.80 32.00 33.70 32.20
Cash Flow per Share 2 14.40 15.60 14.50 12.80 15.30 13.40
Capex 1 592 328 574 1,179 857 573
Capex / Sales 17.34% 9.46% 15.31% 24.78% 16.41% 12.97%
Announcement Date 3/21/19 3/27/20 3/19/21 3/23/22 3/23/23 3/14/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Semiconductor Testing Equipment & Service

1st Jan change Capi.
GEM SERVICES, INC. Stock GEM Services, Inc.
-1.90% 265M
KLA CORPORATION Stock KLA Corporation
+21.50% 95.51B
ADVANTEST CORPORATION Stock Advantest Corporation
+12.34% 25.27B
LASERTEC CORPORATION Stock Lasertec Corporation
-8.31% 19.53B
TONGFU MICROELECTRONICS CO.,LTD Stock Tongfu Microelectronics Co.,Ltd
-8.65% 4.41B
KING YUAN ELECTRONICS CO., LTD. Stock King Yuan Electronics Co., Ltd.
+12.49% 3.58B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD. Stock Tianshui Huatian Technology Co., Ltd.
-7.63% 3.48B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD Stock Hangzhou Changchuan Technology Co.,Ltd
-22.90% 2.53B
ISC CO., LTD. Stock ISC Co., Ltd.
-0.12% 1.19B
ARDENTEC CORPORATION Stock Ardentec Corporation
+4.73% 1.13B
Semiconductor Testing Equipment & Service
  1. Stock Market
  2. Equities
  3. 6525 Stock
  4. Financials GEM Services, Inc.