Stock 5236 SUNPLUS INNOVATION TECHNOLOGY INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Sunplus Innovation Technology Inc.

Equities

5236

TW0005236004

Semiconductors

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-05-15 pm EDT 		5-day change 1st Jan Change
149 TWD -1.00% Intraday chart for Sunplus Innovation Technology Inc. 0.00% -23.98%
Mar. 01 Sunplus Innovation Technology Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Sunplus Innovation Technology Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 6,451 8,834 3,990 11,455
Enterprise Value (EV) 1 5,170 6,184 1,702 9,014
P/E ratio 13.6 x 13 x 10.6 x 26.8 x
Yield 6.5% - 10.3% -
Capitalization / Revenue 3.54 x 3.86 x 2.59 x 6.94 x
EV / Revenue 2.83 x 2.7 x 1.1 x 5.46 x
EV / EBITDA 8.96 x 7.94 x 3.85 x 18.8 x
EV / FCF 13.6 x 8.61 x 13.2 x 22.3 x
FCF Yield 7.33% 11.6% 7.59% 4.49%
Price to Book 4.93 x 3.42 x 1.61 x 4.54 x
Nbr of stocks (in thousands) 52,450 58,500 58,500 58,444
Reference price 2 123.0 151.0 68.20 196.0
Announcement Date 3/23/21 3/1/22 5/26/23 3/1/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 863.6 972.1 1,824 2,288 1,542 1,650
EBITDA 1 62.25 157.3 576.8 778.5 442.7 479.8
EBIT 1 60.76 155.9 574.1 774.2 437.1 474.3
Operating Margin 7.04% 16.03% 31.48% 33.83% 28.35% 28.74%
Earnings before Tax (EBT) 1 71.53 165.5 578.2 785.5 465.7 505.1
Net income 1 60.71 135.7 467.7 635.4 373.3 427.8
Net margin 7.03% 13.95% 25.64% 27.77% 24.21% 25.93%
EPS 2 1.180 2.630 9.050 11.63 6.440 7.320
Free Cash Flow 1 -280.8 143.5 379.2 718 129.2 404.8
FCF margin -32.51% 14.76% 20.79% 31.37% 8.38% 24.54%
FCF Conversion (EBITDA) - 91.18% 65.74% 92.23% 29.19% 84.38%
FCF Conversion (Net income) - 105.76% 81.08% 112.99% 34.61% 94.64%
Dividend per Share - 2.350 8.000 - 7.000 -
Announcement Date 3/25/19 3/23/20 3/23/21 3/1/22 5/26/23 3/1/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 501 916 1,281 2,650 2,288 2,441
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -281 143 379 718 129 405
ROE (net income / shareholders' equity) 7.23% 14.8% 41.3% 32.7% 14.8% 17.1%
ROA (Net income/ Total Assets) 3.48% 8.06% 22.8% 18.7% 8.8% 10.1%
Assets 1 1,742 1,683 2,049 3,391 4,242 4,235
Book Value Per Share 2 17.00 18.60 25.00 44.10 42.40 43.20
Cash Flow per Share 2 9.730 14.30 17.50 29.10 34.40 32.50
Capex 1 1.2 2.19 2.95 3.82 3.03 10.6
Capex / Sales 0.14% 0.22% 0.16% 0.17% 0.2% 0.64%
Announcement Date 3/25/19 3/23/20 3/23/21 3/1/22 5/26/23 3/1/24
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.
SUNPLUS INNOVATION TECHNOLOGY INC. Stock Sunplus Innovation Technology Inc.
-23.98% 274M
MEDIATEK INC. Stock MediaTek Inc.
+17.24% 57.2B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-16.31% 15.14B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+14.31% 10.96B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+26.08% 8.83B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+3.98% 8.65B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+48.64% 8.44B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
-9.20% 8.32B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-11.93% 7.63B
UNIGROUP GUOXIN MICROELECTRONICS CO., LTD. Stock Unigroup Guoxin Microelectronics Co., Ltd.
-15.24% 6.62B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. 5236 Stock
  4. Financials Sunplus Innovation Technology Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW