Stock 8234 NEXCOM INTERNATIONAL CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials NEXCOM International Co., Ltd.

Equities

8234

TW0008234006

Computer Hardware

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
53.8 TWD +7.71% Intraday chart for NEXCOM International Co., Ltd. +21.31% +11.97%
Feb. 26 NEXCOM International Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 NEXCOM Empowering Future Networks with 5th Gen Intel Xeon Processors CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,973 3,806 3,573 3,439 4,625 6,786
Enterprise Value (EV) 1 4,737 5,799 4,953 5,938 6,180 7,225
P/E ratio 17.5 x 16.8 x 23.9 x 24.4 x 5.13 x 38 x
Yield 3.33% 2.97% 3.16% 4.11% 9.16% -
Capitalization / Revenue 0.45 x 0.53 x 0.53 x 0.51 x 0.58 x 1.18 x
EV / Revenue 0.71 x 0.8 x 0.74 x 0.88 x 0.78 x 1.25 x
EV / EBITDA 36.6 x 13.9 x 14.7 x 20.4 x 12.1 x 22.2 x
EV / FCF -10 x 28.1 x 6.41 x -8.07 x 18.6 x 5.37 x
FCF Yield -9.98% 3.56% 15.6% -12.4% 5.38% 18.6%
Price to Book 1.21 x 1.47 x 1.37 x 1.31 x 1.34 x 2.12 x
Nbr of stocks (in thousands) 141,226 141,226 141,227 141,226 141,226 141,226
Reference price 2 21.05 26.95 25.30 24.35 32.75 48.05
Announcement Date 4/1/19 3/31/20 3/30/21 3/28/22 2/24/23 2/26/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 6,638 7,213 6,702 6,781 7,917 5,766
EBITDA 1 129.2 418.4 336.1 291.1 512.1 325.5
EBIT 1 51.65 304.3 208.7 176.1 409.9 222.3
Operating Margin 0.78% 4.22% 3.11% 2.6% 5.18% 3.86%
Earnings before Tax (EBT) 1 194 287.8 209.8 205.3 1,353 244.9
Net income 1 170.2 227.4 150 141.5 902.2 178.8
Net margin 2.56% 3.15% 2.24% 2.09% 11.4% 3.1%
EPS 2 1.200 1.600 1.060 1.000 6.380 1.266
Free Cash Flow 1 -472.8 206.2 772.7 -735.4 332.4 1,346
FCF margin -7.12% 2.86% 11.53% -10.85% 4.2% 23.35%
FCF Conversion (EBITDA) - 49.28% 229.92% - 64.91% 413.59%
FCF Conversion (Net income) - 90.67% 515.05% - 36.84% 752.96%
Dividend per Share 2 0.7000 0.8000 0.8000 1.000 3.000 -
Announcement Date 4/1/19 3/31/20 3/30/21 3/28/22 2/24/23 2/26/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,764 1,993 1,380 2,499 1,555 439
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 13.65 x 4.764 x 4.108 x 8.584 x 3.036 x 1.35 x
Free Cash Flow 1 -473 206 773 -735 332 1,346
ROE (net income / shareholders' equity) 6.5% 8.13% 6.69% 6.35% 29.2% 5.56%
ROA (Net income/ Total Assets) 0.55% 2.86% 1.94% 1.52% 3.05% 1.76%
Assets 1 31,101 7,954 7,730 9,313 29,628 10,166
Book Value Per Share 2 17.30 18.30 18.50 18.60 24.40 22.70
Cash Flow per Share 2 3.440 5.160 5.910 5.020 10.40 12.00
Capex 1 225 134 49.7 71.3 84.1 52.9
Capex / Sales 3.4% 1.86% 0.74% 1.05% 1.06% 0.92%
Announcement Date 4/1/19 3/31/20 3/30/21 3/28/22 2/24/23 2/26/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Computer Hardware

1st Jan change Capi.
NEXCOM INTERNATIONAL CO., LTD. Stock NEXCOM International Co., Ltd.
+11.97% 233M
DELL TECHNOLOGIES INC. Stock Dell Technologies Inc.
+63.48% 89.27B
HP INC. Stock HP Inc.
-6.95% 27.4B
HEWLETT PACKARD ENTERPRISE COMPANY Stock Hewlett Packard Enterprise Company
+1.12% 22.32B
SEAGATE TECHNOLOGY HOLDINGS PLC Stock Seagate Technology Holdings plc
+0.78% 18.07B
LOGITECH INTERNATIONAL S.A. Stock Logitech International S.A.
-8.90% 12.3B
TD SYNNEX CORPORATION Stock TD SYNNEX Corporation
+9.13% 10.03B
WISTRON CORPORATION Stock Wistron Corporation
+14.60% 9.94B
ASUSTEK COMPUTER INC. Stock ASUSTeK Computer Inc.
-14.40% 9.54B
DAWNING INFORMATION INDUSTRY CO., LTD. Stock Dawning Information Industry Co., Ltd.
+17.98% 9.41B
Other Computer Hardware
  1. Stock Market
  2. Equities
  3. 8234 Stock
  4. Financials NEXCOM International Co., Ltd.