Financials Ta Liang Technology Co., Ltd.

Equities

3167

TW0003167003

Electronic Equipment & Parts

End-of-day quote Taiwan S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
61.3 TWD +1.16% Intraday chart for Ta Liang Technology Co., Ltd. +6.61% +15.44%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,201 3,414 3,726 8,494 3,221 4,383
Enterprise Value (EV) 1 3,601 3,692 4,212 10,022 4,280 4,816
P/E ratio 7.41 x 19.3 x 8.93 x 19.5 x 10.8 x 342 x
Yield 8.76% 4.69% 6.45% 3.77% 4.98% -
Capitalization / Revenue 0.8 x 1.76 x 1.53 x 1.91 x 1.36 x 3.39 x
EV / Revenue 0.9 x 1.9 x 1.74 x 2.26 x 1.81 x 3.73 x
EV / EBITDA 6.46 x 15.1 x 17.7 x 17 x 29.6 x -769 x
EV / FCF 16 x 9.33 x 6.8 x -9.5 x 8.85 x 6.01 x
FCF Yield 6.27% 10.7% 14.7% -10.5% 11.3% 16.6%
Price to Book 1.63 x 1.89 x 1.79 x 3.71 x 1.4 x 2.07 x
Nbr of stocks (in thousands) 82,538 82,538 82,538 82,538 82,538 82,538
Reference price 2 38.79 41.36 45.15 102.9 39.03 53.10
Announcement Date 2/27/19 2/26/20 2/26/21 3/1/22 2/24/23 3/8/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,987 1,943 2,428 4,444 2,370 1,292
EBITDA 1 557.8 244.4 238.5 588.8 144.7 -6.262
EBIT 1 527.3 210 202.8 551.2 106 -47.93
Operating Margin 13.23% 10.81% 8.35% 12.4% 4.47% -3.71%
Earnings before Tax (EBT) 1 612.8 227.1 455.2 567.2 363.2 17.99
Net income 1 434.1 177.5 419.1 441.3 313.1 12.82
Net margin 10.89% 9.14% 17.26% 9.93% 13.21% 0.99%
EPS 2 5.233 2.146 5.058 5.291 3.620 0.1554
Free Cash Flow 1 225.6 395.6 619.1 -1,055 483.5 801.1
FCF margin 5.66% 20.36% 25.5% -23.75% 20.4% 61.99%
FCF Conversion (EBITDA) 40.45% 161.85% 259.61% - 334.15% -
FCF Conversion (Net income) 51.98% 222.81% 147.73% - 154.39% 6,247.68%
Dividend per Share 2 3.398 1.942 2.913 3.884 1.942 -
Announcement Date 2/27/19 2/26/20 2/26/21 3/1/22 2/24/23 3/8/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 400 278 486 1,528 1,058 433
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.7164 x 1.139 x 2.038 x 2.595 x 7.314 x -69.22 x
Free Cash Flow 1 226 396 619 -1,055 483 801
ROE (net income / shareholders' equity) 23.6% 9.26% 21.4% 20.1% 13.6% 0.53%
ROA (Net income/ Total Assets) 7% 3.08% 2.66% 6.08% 1.24% -0.65%
Assets 1 6,201 5,764 15,725 7,262 25,247 -1,962
Book Value Per Share 2 23.80 21.80 25.20 27.70 27.90 25.60
Cash Flow per Share 2 9.660 12.60 9.010 6.330 7.060 9.880
Capex 1 70.9 86.9 41.9 62.2 115 150
Capex / Sales 1.78% 4.47% 1.72% 1.4% 4.84% 11.65%
Announcement Date 2/27/19 2/26/20 2/26/21 3/1/22 2/24/23 3/8/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 3167 Stock
  4. Financials Ta Liang Technology Co., Ltd.