Stock 3189 KINSUS INTERCONNECT TECHNOLOGY CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kinsus Interconnect Technology Corp.

Equities

3189

TW0003189007

Semiconductors

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
95.3 TWD -2.66% Intraday chart for Kinsus Interconnect Technology Corp. +0.85% -4.41%
Feb. 19 Kinsus Interconnect Technology Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Kinsus Interconnect Technology Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 23,362 36,474 105,047 47,315 45,310 43,307 - -
Enterprise Value (EV) 1 17,045 30,091 100,202 41,778 46,299 36,977 36,535 44,870
P/E ratio -11.5 x 67.4 x 27.4 x 6.81 x 906 x 20.9 x 11.5 x -
Yield 1.93% 1.24% 1.93% 6.22% 1% 1.58% 3.26% 3.56%
Capitalization / Revenue 1.05 x 1.35 x 2.94 x 1.14 x 1.69 x 1.35 x 1.12 x 0.95 x
EV / Revenue 0.76 x 1.11 x 2.81 x 1 x 1.73 x 1.15 x 0.95 x 0.99 x
EV / EBITDA 5.76 x 5.23 x 10.7 x 2.77 x 7.24 x 4.31 x 3.45 x 3.56 x
EV / FCF -15.3 x 11.9 x -35.7 x -36.9 x -11.9 x 10.3 x 7.83 x -
FCF Yield -6.52% 8.38% -2.8% -2.71% -8.38% 9.71% 12.8% -
Price to Book 0.91 x 1.42 x 3.61 x 1.38 x 1.43 x 1.26 x 1.18 x 1.24 x
Nbr of stocks (in thousands) 451,011 450,851 450,844 452,776 454,467 454,423 - -
Reference price 2 51.80 80.90 233.0 104.5 99.70 97.90 97.90 97.90
Announcement Date 2/9/20 1/28/21 2/15/22 3/14/23 2/19/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 22,327 27,098 35,673 41,626 26,832 32,072 38,530 45,520
EBITDA 1 2,960 5,758 9,382 15,071 6,394 8,582 10,591 12,606
EBIT 1 -1,655 1,341 5,005 9,964 1,042 3,484 5,784 7,268
Operating Margin -7.41% 4.95% 14.03% 23.94% 3.88% 10.86% 15.01% 15.97%
Earnings before Tax (EBT) 1 -1,846 1,123 5,164 10,335 1,426 3,804 6,029 -
Net income 1 -2,025 541.9 3,859 6,977 47.52 2,116 3,994 -
Net margin -9.07% 2% 10.82% 16.76% 0.18% 6.6% 10.36% -
EPS 2 -4.520 1.200 8.510 15.34 0.1100 4.692 8.483 -
Free Cash Flow 1 -1,111 2,523 -2,809 -1,133 -3,880 3,590 4,668 -
FCF margin -4.98% 9.31% -7.88% -2.72% -14.46% 11.19% 12.12% -
FCF Conversion (EBITDA) - 43.81% - - - 41.83% 44.08% -
FCF Conversion (Net income) - 465.54% - - - 169.66% 116.9% -
Dividend per Share 2 1.000 1.000 4.500 6.500 1.000 1.548 3.191 3.482
Announcement Date 2/9/20 1/28/21 2/15/22 3/14/23 2/19/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 9,768 9,954 10,014 11,454 11,544 8,614 6,835 6,462 6,046 7,489 6,899 7,540 8,626 9,337 8,914
EBITDA 1 2,812 2,935 3,201 3,979 4,291 3,870 1,643 1,479 1,211 2,149 1,678 1,972 2,392 2,775 -
EBIT 1 1,691 1,790 2,074 2,730 2,918 2,242 325.1 161 -140.1 784.7 412.9 682.2 1,180 1,546 1,136
Operating Margin 17.32% 17.98% 20.71% 23.83% 25.28% 26.02% 4.76% 2.49% -2.32% 10.48% 5.98% 9.05% 13.68% 16.56% 12.74%
Earnings before Tax (EBT) 1 1,806 1,776 2,212 2,928 3,097 2,099 344.6 318.3 -22.54 884.9 612 934 1,285 1,498 -
Net income 1 1,385 1,363 1,529 2,096 2,161 1,191 8.014 19.15 -343 363.4 179.9 375.7 728.7 819.7 -
Net margin 14.18% 13.69% 15.27% 18.3% 18.72% 13.83% 0.12% 0.3% -5.67% 4.85% 2.61% 4.98% 8.45% 8.78% -
EPS 2 3.060 2.990 3.370 4.600 4.680 2.820 0.0200 0.0400 -0.7600 0.8100 0.3969 0.8276 1.607 1.807 -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 10/28/21 2/15/22 4/25/22 8/4/22 10/31/22 3/14/23 4/28/23 8/9/23 11/3/23 2/19/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 988 - - 1,564
Net Cash position 1 6,318 6,383 4,845 5,538 - 6,330 6,771 -
Leverage (Debt/EBITDA) - - - - 0.1546 x - - 0.1241 x
Free Cash Flow 1 -1,111 2,523 -2,809 -1,133 -3,880 3,590 4,669 -
ROE (net income / shareholders' equity) -7.59% 2.12% 14.1% 22% 0.14% 5.2% 10% 7.7%
ROA (Net income/ Total Assets) -4.8% 1.28% 7.63% 10.7% 0.06% 3.86% 5.1% -
Assets 1 42,164 42,245 50,585 65,510 75,303 54,870 78,304 -
Book Value Per Share 2 56.70 56.90 64.50 75.80 69.70 77.60 82.70 79.20
Cash Flow per Share 2 6.920 12.00 23.30 34.50 13.80 14.50 18.50 -
Capex 1 4,213 2,836 13,384 17,094 10,136 6,005 5,905 -
Capex / Sales 18.87% 10.46% 37.52% 41.06% 37.77% 18.72% 15.33% -
Announcement Date 2/9/20 1/28/21 2/15/22 3/14/23 2/19/24 - - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Kinsus Interconnect Technology Corp.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
10
Last Close Price
95.3 TWD
Average target price
98 TWD
Spread / Average Target
+2.83%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Circuits

1st Jan change Capi.
KINSUS INTERCONNECT TECHNOLOGY CORP. Stock Kinsus Interconnect Technology Corp.
-4.41% 1.37B
MEDIATEK INC. Stock MediaTek Inc.
-2.27% 49.58B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-3.95% 17.31B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+19.54% 11.67B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+51.45% 8.86B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+3.41% 8.6B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+8.15% 7.81B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
-16.40% 7.69B
UNIGROUP GUOXIN MICROELECTRONICS CO., LTD. Stock Unigroup Guoxin Microelectronics Co., Ltd.
-13.27% 6.96B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-11.07% 6.93B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. 3189 Stock
  4. Financials Kinsus Interconnect Technology Corp.