Financials Information Technology Total Services Co., Ltd

Equities

6697

TW0006697006

Software

End-of-day quote Taipei Exchange 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
48.8 TWD +0.10% Intraday chart for Information Technology Total Services Co., Ltd +3.39% -1.51%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 520.6 1,178 1,038 1,052 1,023 1,354
Enterprise Value (EV) 1 775.4 1,322 968.6 926.5 866.6 1,057
P/E ratio 11.6 x 16.9 x 15.9 x 14.6 x 18.5 x 18.4 x
Yield 7.81% 4.64% 5.26% 5.19% 4.27% 4.44%
Capitalization / Revenue 0.43 x 0.96 x 0.84 x 0.79 x 0.77 x 1.01 x
EV / Revenue 0.64 x 1.08 x 0.79 x 0.7 x 0.65 x 0.79 x
EV / EBITDA 11.1 x 17.7 x 12.5 x 9.9 x 14.3 x 12.4 x
EV / FCF 7.73 x -28 x 4.7 x 8.72 x 17.2 x 7.97 x
FCF Yield 12.9% -3.57% 21.3% 11.5% 5.8% 12.5%
Price to Book 1.88 x 2.26 x 1.96 x 1.92 x 1.85 x 2.32 x
Nbr of stocks (in thousands) 20,337 27,323 27,323 27,323 27,323 27,323
Reference price 2 25.60 43.10 38.00 38.50 37.45 49.55
Announcement Date 4/29/19 3/23/20 3/21/22 3/21/22 3/15/23 3/6/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,217 1,228 1,231 1,326 1,330 1,343
EBITDA 1 70.04 74.53 77.62 93.56 60.66 84.91
EBIT 1 58.45 62.87 65.85 81.26 51.5 76.07
Operating Margin 4.8% 5.12% 5.35% 6.13% 3.87% 5.66%
Earnings before Tax (EBT) 1 60.94 70.72 75.06 86.64 65.93 89.36
Net income 1 45.03 60.4 65.78 72.48 55.64 74.16
Net margin 3.7% 4.92% 5.35% 5.47% 4.18% 5.52%
EPS 2 2.210 2.550 2.390 2.630 2.020 2.700
Free Cash Flow 1 100.3 -47.17 206.3 106.2 50.3 132.6
FCF margin 8.24% -3.84% 16.76% 8.01% 3.78% 9.87%
FCF Conversion (EBITDA) 143.26% - 265.79% 113.52% 82.91% 156.12%
FCF Conversion (Net income) 222.82% - 313.63% 146.52% 90.4% 178.74%
Dividend per Share 2 2.000 2.000 2.000 2.000 1.600 2.200
Announcement Date 4/29/19 3/23/20 3/21/22 3/21/22 3/15/23 3/6/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 255 145 - - - -
Net Cash position 1 - - 69.7 125 157 297
Leverage (Debt/EBITDA) 3.638 x 1.94 x - - - -
Free Cash Flow 1 100 -47.2 206 106 50.3 133
ROE (net income / shareholders' equity) 16.6% 15.1% 12.5% 13.4% 10.1% 13%
ROA (Net income/ Total Assets) 3.99% 4.16% 4.35% 5.66% 3.71% 5.01%
Assets 1 1,129 1,452 1,511 1,280 1,500 1,480
Book Value Per Share 2 13.60 19.10 19.40 20.00 20.30 21.40
Cash Flow per Share 2 7.630 2.580 3.140 5.130 6.280 11.20
Capex 1 3.33 4.7 3.77 21.2 10 3.83
Capex / Sales 0.27% 0.38% 0.31% 1.6% 0.75% 0.28%
Announcement Date 4/29/19 3/23/20 3/21/22 3/21/22 3/15/23 3/6/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 6697 Stock
  4. Financials Information Technology Total Services Co., Ltd