Financials Global Lighting Technologies Inc.

Equities

4935

KYG3931M1024

Semiconductors

End-of-day quote Taiwan S.E. 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
63.8 TWD +1.59% Intraday chart for Global Lighting Technologies Inc. +4.08% +22.22%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,111 15,843 14,665 10,868 7,088 6,727
Enterprise Value (EV) 1 2,488 14,613 12,291 8,637 3,741 3,023
P/E ratio 24.3 x 46 x 10.9 x 8.58 x 6.86 x 20.4 x
Yield 2.55% 1.24% 4.91% 6.02% 7.27% 2.87%
Capitalization / Revenue 0.76 x 3 x 1.31 x 1 x 0.73 x 1.13 x
EV / Revenue 0.46 x 2.76 x 1.1 x 0.79 x 0.38 x 0.51 x
EV / EBITDA 5.09 x 20.7 x 6.3 x 5.06 x 2.78 x 5.76 x
EV / FCF 8.6 x 45.2 x 11.9 x 15.6 x 3.35 x 4.18 x
FCF Yield 11.6% 2.21% 8.39% 6.4% 29.9% 23.9%
Price to Book 0.67 x 2.56 x 2.02 x 1.41 x 0.86 x 0.84 x
Nbr of stocks (in thousands) 130,937 130,937 130,937 130,937 128,864 128,864
Reference price 2 31.40 121.0 112.0 83.00 55.00 52.20
Announcement Date 3/28/19 3/20/20 3/9/21 3/1/22 3/3/23 3/1/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 5,424 5,286 11,206 10,883 9,724 5,940
EBITDA 1 488.6 704.8 1,952 1,705 1,346 525.3
EBIT 1 141.8 330.9 1,575 1,329 971.6 183.7
Operating Margin 2.61% 6.26% 14.06% 12.21% 9.99% 3.09%
Earnings before Tax (EBT) 1 208.9 358.5 1,487 1,344 1,172 405.6
Net income 1 169 344.6 1,355 1,275 1,037 331.4
Net margin 3.12% 6.52% 12.09% 11.72% 10.67% 5.58%
EPS 2 1.290 2.630 10.29 9.670 8.020 2.560
Free Cash Flow 1 289.5 323.6 1,031 553.1 1,117 723.2
FCF margin 5.34% 6.12% 9.2% 5.08% 11.49% 12.17%
FCF Conversion (EBITDA) 59.25% 45.92% 52.8% 32.44% 83.03% 137.67%
FCF Conversion (Net income) 171.27% 93.92% 76.07% 43.38% 107.73% 218.21%
Dividend per Share 2 0.8000 1.500 5.500 5.000 4.000 1.500
Announcement Date 3/28/19 3/20/20 3/9/21 3/1/22 3/3/23 3/1/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2023 Q1 2023 Q2
Net sales 1 2,790 1,087 1,757
EBITDA - - -
EBIT 1 380.6 -102.4 121.3
Operating Margin 13.64% -9.42% 6.9%
Earnings before Tax (EBT) 403.4 - -
Net income 1 376.4 -98.9 234.6
Net margin 13.49% -9.1% 13.35%
EPS 2 2.870 -0.7700 1.820
Dividend per Share - - -
Announcement Date 11/4/21 5/12/23 8/22/23
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,623 1,231 2,374 2,231 3,346 3,703
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 289 324 1,031 553 1,117 723
ROE (net income / shareholders' equity) 2.78% 5.61% 20.2% 17.2% 13.1% 4.07%
ROA (Net income/ Total Assets) 1.02% 2.24% 8.84% 6.72% 5.04% 1.05%
Assets 1 16,639 15,402 15,322 18,983 20,601 31,541
Book Value Per Share 2 46.70 47.20 55.30 58.70 64.00 62.20
Cash Flow per Share 2 19.90 22.40 30.30 30.70 36.40 33.80
Capex 1 372 441 394 226 91.8 85.9
Capex / Sales 6.86% 8.34% 3.52% 2.07% 0.94% 1.45%
Announcement Date 3/28/19 3/20/20 3/9/21 3/1/22 3/3/23 3/1/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 4935 Stock
  4. Financials Global Lighting Technologies Inc.