TOPCO TECHNOLOGIES CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76.5 TWD | +0.26% |
|
-1.92% | +8.51% |
| Mar. 15 | Topco Technologies Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 08 | Topco Technologies Corp. Declares Dividend for the Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 5,169 | 5,436 | 5,221 | 5,666 | - |
| Enterprise Value (EV) 1 | 5,169 | 5,436 | 5,221 | 5,666 | 5,666 |
| P/E ratio | 13.8 x | 11.8 x | 20 x | 16.5 x | 14.1 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 0.67 x | - | 0.75 x | 0.73 x | 0.66 x |
| EV / Revenue | 0.67 x | - | 0.75 x | 0.73 x | 0.66 x |
| EV / EBITDA | 9.28 x | - | 13.4 x | 8.73 x | 7.81 x |
| EV / FCF | 10,496,553 x | - | - | - | - |
| FCF Yield | 0% | - | - | - | - |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 74,061 | 74,061 | 74,062 | 74,062 | - |
| Reference price 2 | 69.80 | 73.40 | 70.50 | 76.50 | 76.50 |
| Announcement Date | 3/5/20 | 3/17/23 | 3/15/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | 7,772 | - | 7,004 | 7,795 | 8,608 |
| EBITDA 1 | 557 | - | 389.4 | 649 | 725 |
| EBIT 1 | 500 | - | 326.8 | 432 | 508 |
| Operating Margin | 6.43% | - | 4.67% | 5.54% | 5.9% |
| Earnings before Tax (EBT) 1 | 495.5 | - | 366.5 | 457 | 533 |
| Net income 1 | 375.8 | 466.4 | 260.8 | 345 | 403 |
| Net margin | 4.84% | - | 3.72% | 4.43% | 4.68% |
| EPS 2 | 5.060 | 6.240 | 3.520 | 4.650 | 5.440 |
| Free Cash Flow | 492.5 | - | - | - | - |
| FCF margin | 6.34% | - | - | - | - |
| FCF Conversion (EBITDA) | 88.43% | - | - | - | - |
| FCF Conversion (Net income) | 131.05% | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/5/20 | 3/17/23 | 3/15/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,787 | 1,787 | 1,837 | 2,022 | 2,150 | 2,010 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 105.9 | 92 | 89 | 118 | 133 | 113 |
| Operating Margin | - | 5.93% | 5.15% | 4.84% | 5.84% | 6.19% | 5.62% |
| Earnings before Tax (EBT) 1 | - | 103.8 | 98 | 95 | 125 | 139 | 119 |
| Net income 1 | 82.08 | 71.41 | 72 | 70 | 96 | 107 | 88 |
| Net margin | - | 4% | 4.03% | 3.81% | 4.75% | 4.98% | 4.38% |
| EPS 2 | 1.020 | 0.9600 | 0.9800 | 0.9400 | 1.290 | 1.440 | 1.190 |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 11/10/23 | 3/15/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | 492 | - | - | - | - |
| ROE (net income / shareholders' equity) | 10.7% | - | 5.9% | 7.21% | 8.18% |
| ROA (Net income/ Total Assets) | 7.31% | - | 4% | 5.18% | 5.96% |
| Assets 1 | 5,141 | - | 6,520 | 6,660 | 6,762 |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | 130 | - | 0.89 | 3 | 3 |
| Capex / Sales | 1.67% | - | 0.01% | 0.04% | 0.03% |
| Announcement Date | 3/5/20 | 3/17/23 | 3/15/24 | - | - |
1TWD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
76.5
TWD
Average target price
75
TWD
Spread / Average Target
-1.96%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +8.51% | 173M | |
| +27.66% | 1.01B | |
| +47.95% | 143M | |
| +3.54% | 115M | |
| +3.66% | 99.64M | |
| +5.14% | 87.9M |
- Stock Market
- Equities
- 3388 Stock
- Financials Topco Technologies Corp.
