Stock 6189 PROMATE ELECTRONIC CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Promate Electronic Co.,Ltd.

Equities

6189

TW0006189004

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
86.2 TWD -1.93% Intraday chart for Promate Electronic Co.,Ltd. +6.82% +48.36%
Mar. 28 Promate Electronic Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Promate Electronic Co.,Ltd. Announces the Appointment of Andy Chen as CSO CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,067 6,240 6,338 7,961 7,858 12,342
Enterprise Value (EV) 1 5,520 7,687 7,837 9,442 8,993 13,586
P/E ratio 9.83 x 13.4 x 13 x 11.2 x 9.92 x 14.8 x
Yield 9.29% 6.54% 7.91% 9.03% 9.09% 6.02%
Capitalization / Revenue 0.26 x 0.27 x 0.24 x 0.25 x 0.28 x 0.42 x
EV / Revenue 0.28 x 0.34 x 0.29 x 0.29 x 0.32 x 0.46 x
EV / EBITDA 6.74 x 8.88 x 7.39 x 7.48 x 9.33 x 10.4 x
EV / FCF 231 x -18 x 19 x 36.1 x 15.8 x 24.4 x
FCF Yield 0.43% -5.57% 5.26% 2.77% 6.32% 4.09%
Price to Book 1.37 x 1.7 x 1.63 x 1.74 x 1.54 x 2.29 x
Nbr of stocks (in thousands) 179,045 179,045 179,045 190,238 207,052 212,431
Reference price 2 28.30 34.85 35.40 41.85 37.95 58.10
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/28/23 3/28/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 19,712 22,824 26,711 32,469 28,073 29,514
EBITDA 1 818.4 865.6 1,060 1,262 963.6 1,302
EBIT 1 784 835.1 1,032 1,235 936.4 1,271
Operating Margin 3.98% 3.66% 3.87% 3.8% 3.34% 4.31%
Earnings before Tax (EBT) 1 751.7 674.5 747.6 1,059 1,133 1,136
Net income 1 522 469.7 536 794 820.3 847.4
Net margin 2.65% 2.06% 2.01% 2.45% 2.92% 2.87%
EPS 2 2.880 2.600 2.727 3.751 3.827 3.936
Free Cash Flow 1 23.9 -428.2 412.3 261.5 568.7 556.1
FCF margin 0.12% -1.88% 1.54% 0.81% 2.03% 1.88%
FCF Conversion (EBITDA) 2.92% - 38.9% 20.73% 59.02% 42.7%
FCF Conversion (Net income) 4.58% - 76.93% 32.94% 69.32% 65.62%
Dividend per Share 2 2.630 2.280 2.800 3.780 3.450 3.500
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/28/23 3/28/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 453 1,447 1,499 1,481 1,135 1,243
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.5531 x 1.672 x 1.414 x 1.174 x 1.178 x 0.9548 x
Free Cash Flow 1 23.9 -428 412 261 569 556
ROE (net income / shareholders' equity) 14.8% 13.4% 14.6% 18.3% 16.8% 16.6%
ROA (Net income/ Total Assets) 5.74% 5.55% 5.85% 5.66% 3.95% 5.04%
Assets 1 9,095 8,463 9,165 14,021 20,772 16,820
Book Value Per Share 2 20.60 20.50 21.70 24.00 24.60 25.40
Cash Flow per Share 2 9.190 9.080 12.00 10.20 12.10 11.70
Capex 1 9.6 13.9 21.4 20.7 27.7 22.6
Capex / Sales 0.05% 0.06% 0.08% 0.06% 0.1% 0.08%
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/28/23 3/28/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Semiconductors

1st Jan change Capi.
PROMATE ELECTRONIC CO.,LTD. Stock Promate Electronic Co.,Ltd.
+48.36% 573M
NVIDIA CORPORATION Stock NVIDIA Corporation
+74.47% 2,160B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+33.22% 633B
BROADCOM INC. Stock Broadcom Inc.
+16.49% 620B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+7.44% 259B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.67% 189B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+3.50% 163B
INTEL CORPORATION Stock Intel Corporation
-39.36% 133B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+32.36% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+34.69% 106B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 6189 Stock
  4. Financials Promate Electronic Co.,Ltd.