Stock 3530 SILICON OPTRONICS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Silicon Optronics, Inc.

Equities

3530

TW0003530002

Semiconductors

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
93.5 TWD -0.64% Intraday chart for Silicon Optronics, Inc. +0.43% -9.22%
Mar. 13 Silicon Optronics, Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Silicon Optronics, Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5,945 7,697 9,330 10,531 5,521 7,978
Enterprise Value (EV) 1 4,629 7,041 8,391 9,431 5,323 7,450
P/E ratio 35.6 x 49.8 x 33.2 x 14.3 x 45.3 x -27.8 x
Yield 2.61% 2.01% 2.31% 2.56% - -
Capitalization / Revenue 2.92 x 3.35 x 2.8 x 2.64 x 2.72 x 4.8 x
EV / Revenue 2.28 x 3.07 x 2.52 x 2.36 x 2.62 x 4.48 x
EV / EBITDA 19 x 31.1 x 20.6 x 9.6 x 26.1 x -22.7 x
EV / FCF 30.8 x -16.1 x 23.2 x 36.1 x -4.67 x 16.9 x
FCF Yield 3.25% -6.23% 4.31% 2.77% -21.4% 5.93%
Price to Book 2.74 x 3.69 x 4.23 x 3.86 x 2.11 x 3.35 x
Nbr of stocks (in thousands) 77,708 77,276 77,106 77,151 77,219 77,456
Reference price 2 76.50 99.60 121.0 136.5 71.50 103.0
Announcement Date 3/22/19 3/19/20 3/11/21 3/18/22 3/16/23 3/13/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,034 2,294 3,329 3,996 2,029 1,663
EBITDA 1 243.5 226.3 406.5 982 203.9 -328.8
EBIT 1 180.1 156.1 321.6 884 138.5 -371.5
Operating Margin 8.85% 6.8% 9.66% 22.12% 6.83% -22.33%
Earnings before Tax (EBT) 1 190 182.1 327.2 894.4 153.5 -348.3
Net income 1 157.4 156 281.4 741 122.6 -286.7
Net margin 7.74% 6.8% 8.45% 18.54% 6.04% -17.24%
EPS 2 2.150 2.000 3.640 9.530 1.580 -3.702
Free Cash Flow 1 150.5 -438.5 361.8 261.4 -1,140 441.6
FCF margin 7.4% -19.11% 10.87% 6.54% -56.16% 26.54%
FCF Conversion (EBITDA) 61.81% - 89% 26.62% - -
FCF Conversion (Net income) 95.58% - 128.55% 35.28% - -
Dividend per Share 2 2.000 2.000 2.800 3.500 - -
Announcement Date 3/22/19 3/19/20 3/11/21 3/18/22 3/16/23 3/13/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,316 656 939 1,100 198 528
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 150 -439 362 261 -1,140 442
ROE (net income / shareholders' equity) 10% 7.34% 13.1% 30% 4.57% -11.4%
ROA (Net income/ Total Assets) 6.06% 4% 7.38% 16% 2.28% -6.8%
Assets 1 2,596 3,901 3,815 4,622 5,366 4,217
Book Value Per Share 2 27.90 27.00 28.60 35.40 33.90 30.70
Cash Flow per Share 2 6.260 7.030 7.100 11.90 9.850 13.40
Capex 1 42.2 531 66.8 64.4 36 33.8
Capex / Sales 2.07% 23.15% 2.01% 1.61% 1.77% 2.03%
Announcement Date 3/22/19 3/19/20 3/11/21 3/18/22 3/16/23 3/13/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Integrated Circuits

1st Jan change Capi.
SILICON OPTRONICS, INC. Stock Silicon Optronics, Inc.
-9.22% 222M
MEDIATEK INC. Stock MediaTek Inc.
-0.99% 49.04B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-7.22% 16.73B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+16.63% 11.25B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+49.91% 8.75B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+3.69% 8.53B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+6.14% 7.56B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
-17.23% 7.51B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-12.95% 6.83B
UNIGROUP GUOXIN MICROELECTRONICS CO., LTD. Stock Unigroup Guoxin Microelectronics Co., Ltd.
-14.19% 6.74B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. 3530 Stock
  4. Financials Silicon Optronics, Inc.