NIDEC CHAUN-CHOUNG TECHNOLOGY CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 304 TWD | +9.95% |
|
+22.33% | +102.67% |
| Apr. 12 | Nidec Chaun-Choung Technology Corporation Announces Board Changes | CI |
| Mar. 14 | Nidec Chaun-Choung Technology Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 24,522 | 18,175 | 14,333 | 10,016 | 12,952 | 26,248 | - |
| Enterprise Value (EV) 1 | 23,067 | 16,781 | 13,459 | 8,684 | 12,952 | 26,248 | 26,248 |
| P/E ratio | 35 x | 23.2 x | 41 x | 16.3 x | 21.4 x | 99.3 x | 47.5 x |
| Yield | 1.71% | 0.65% | 0.37% | - | - | - | - |
| Capitalization / Revenue | 2.86 x | 1.99 x | 1.3 x | 0.84 x | 1.2 x | 3.11 x | 2.59 x |
| EV / Revenue | 2.86 x | 1.99 x | 1.3 x | 0.84 x | 1.2 x | 3.11 x | 2.59 x |
| EV / EBITDA | 21.6 x | 13.5 x | 17.7 x | 8.51 x | 12.1 x | 28.7 x | 22.2 x |
| EV / FCF | 39,125,012 x | 55,370,415 x | -32,228,622 x | 25,009,695 x | - | - | - |
| FCF Yield | 0% | 0% | -0% | 0% | - | - | - |
| Price to Book | 6.04 x | 4.12 x | 3.07 x | 1.87 x | - | - | - |
| Nbr of stocks (in thousands) | 86,343 | 86,343 | 86,343 | 86,343 | 86,343 | 86,343 | - |
| Reference price 2 | 284.0 | 210.5 | 166.0 | 116.0 | 150.0 | 304.0 | 304.0 |
| Announcement Date | 3/29/20 | 3/30/21 | 3/29/22 | 3/30/23 | 3/14/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,586 | 9,123 | 11,012 | 11,898 | 10,759 | 8,451 | 10,126 |
| EBITDA 1 | 1,138 | 1,343 | 810.6 | 1,177 | 1,075 | 916 | 1,181 |
| EBIT 1 | 973.8 | 1,083 | 462.5 | 798.9 | 701.6 | 302 | 751 |
| Operating Margin | 11.34% | 11.87% | 4.2% | 6.71% | 6.52% | 3.57% | 7.42% |
| Earnings before Tax (EBT) 1 | 967.9 | 1,077 | 512.5 | 933.4 | 881 | 381 | 803 |
| Net income 1 | 701.5 | 782.4 | 349.7 | 613.2 | 605.8 | 264 | 552 |
| Net margin | 8.17% | 8.58% | 3.18% | 5.15% | 5.63% | 3.12% | 5.45% |
| EPS 2 | 8.120 | 9.060 | 4.050 | 7.100 | 7.020 | 3.060 | 6.400 |
| Free Cash Flow | 626.7 | 328.2 | -444.7 | 400.5 | - | - | - |
| FCF margin | 7.3% | 3.6% | -4.04% | 3.37% | - | - | - |
| FCF Conversion (EBITDA) | 55.1% | 24.44% | - | 34.03% | - | - | - |
| FCF Conversion (Net income) | 89.34% | 41.95% | - | 65.31% | - | - | - |
| Dividend per Share | 4.870 | 1.360 | 0.6100 | - | - | - | - |
| Announcement Date | 3/29/20 | 3/30/21 | 3/29/22 | 3/30/23 | 3/14/24 | - | - |
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 | 2,848 | 3,360 | 2,349 | 2,843 | - | 3,513 | 2,925 | 2,753 | 2,847 | 2,234 | 1,767 | 1,981 | 2,247 | 2,457 | 2,409 |
| EBITDA | 218.7 | 118.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 130.8 | 27.63 | 46.82 | 122.4 | 221.6 | 408.1 | 186.6 | 168.5 | 267 | 79.51 | -4 | 39 | 127 | 140 | 140 |
| Operating Margin | 4.59% | 0.82% | 1.99% | 4.3% | - | 11.62% | 6.38% | 6.12% | 9.38% | 3.56% | -0.23% | 1.97% | 5.65% | 5.7% | 5.81% |
| Earnings before Tax (EBT) 1 | 175 | 11.14 | -28.3 | 251 | - | 357.8 | 134.6 | 404.6 | 277.4 | 64.42 | 37 | 52 | 139 | 153 | 153 |
| Net income 1 | 91.84 | 35.52 | -27.31 | 157.7 | - | 249.7 | 98.36 | 259.9 | 186.4 | 61.18 | 26 | 34 | 97 | 107 | 107 |
| Net margin | 3.23% | 1.06% | -1.16% | 5.55% | - | 7.11% | 3.36% | 9.44% | 6.55% | 2.74% | 1.47% | 1.72% | 4.32% | 4.35% | 4.44% |
| EPS 2 | 1.060 | 0.4100 | -0.3200 | 1.830 | - | 2.890 | 1.140 | 3.010 | 2.160 | 0.7100 | 0.3000 | 0.3900 | 1.130 | 1.240 | 1.240 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/11/21 | 3/29/22 | 5/13/22 | 8/11/22 | 11/14/22 | 3/30/23 | 5/15/23 | 8/10/23 | 11/10/23 | 3/14/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | 1,455 | 1,394 | 874 | 1,332 | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | 627 | 328 | -445 | 400 | - | - | - |
| ROE (net income / shareholders' equity) | 17.8% | 18.5% | 7.7% | 12.2% | 10.9% | 4.47% | 8.67% |
| ROA (Net income/ Total Assets) | 9.9% | 9.79% | 3.64% | 5.51% | 5.5% | 2.51% | 4.65% |
| Assets 1 | 7,083 | 7,989 | 9,617 | 11,127 | 11,019 | 10,518 | 11,871 |
| Book Value Per Share | 47.00 | 51.10 | 54.10 | 62.10 | - | - | - |
| Cash Flow per Share | 12.20 | 11.10 | 3.810 | 12.00 | - | - | - |
| Capex 1 | 423 | 630 | 774 | 642 | 257 | 300 | 300 |
| Capex / Sales | 4.93% | 6.91% | 7.03% | 5.4% | 2.39% | 3.55% | 2.96% |
| Announcement Date | 3/29/20 | 3/30/21 | 3/29/22 | 3/30/23 | 3/14/24 | - | - |
1TWD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
304
TWD
Average target price
200
TWD
Spread / Average Target
-34.21%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +102.67% | 805M | |
| +29.68% | 5.77B | |
| +15.71% | 4.5B | |
| -10.50% | 1.44B | |
| -3.85% | 1.42B | |
| +29.10% | 1.24B | |
| +10.64% | 1.2B | |
| +6.26% | 1.07B | |
| +1.01% | 652M | |
| +7.47% | 650M |
- Stock Market
- Equities
- 6230 Stock
- Financials Nidec Chaun-Choung Technology Corporation
