Stock 6182 WAFER WORKS CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wafer Works Corporation

Equities

6182

TW0006182009

Semiconductors

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
39.2 TWD 0.00% Intraday chart for Wafer Works Corporation +0.90% -9.47%
Mar. 29 Wafer Works Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 15 Wafer Works Corporation Approves Cash Dividend for the Period from January 1, 2023 to December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 18,571 21,866 46,247 22,070 23,464 21,276 -
Enterprise Value (EV) 1 18,571 21,866 46,912 22,063 23,464 25,054 24,671
P/E ratio 15.1 x 42 x 42.5 x 10.2 x 41.2 x 51.6 x -
Yield 4.95% 2.57% 1.58% 6.13% - 1.03% 0.74%
Capitalization / Revenue 2.42 x 2.95 x 4.47 x 1.74 x 2.34 x 2.02 x 1.49 x
EV / Revenue 2.42 x 2.95 x 4.54 x 1.74 x 2.34 x 2.37 x 1.72 x
EV / EBITDA 8.24 x 11.6 x 14 x 4.46 x 7.74 x 8.11 x 4.34 x
EV / FCF - - 110 x 8.88 x - -9.36 x -
FCF Yield - - 0.91% 11.3% - -10.7% -
Price to Book 2 x 2.41 x 4.09 x 1.71 x - 1.77 x 1.61 x
Nbr of stocks (in thousands) 510,898 510,898 540,898 540,934 541,884 542,744 -
Reference price 2 36.35 42.80 85.50 40.80 43.30 39.20 39.20
Announcement Date 3/23/20 3/24/21 3/23/22 3/16/23 3/29/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 7,677 7,422 10,341 12,677 10,048 10,558 14,305
EBITDA 1 2,255 1,883 3,351 4,948 3,032 3,089 5,681
EBIT 1 1,305 734.3 1,990 3,334 1,366 1,201 2,745
Operating Margin 17% 9.89% 19.24% 26.3% 13.59% 11.37% 19.19%
Earnings before Tax (EBT) 1 1,550 - 1,869 3,706 1,451 1,143 -
Net income 1 - - 1,051 2,165 568.8 410 -
Net margin - - 10.16% 17.08% 5.66% 3.88% -
EPS 2 2.410 1.020 2.010 4.000 1.050 0.7600 -
Free Cash Flow 1 - - 428.2 2,486 - -2,678 -
FCF margin - - 4.14% 19.61% - -25.37% -
FCF Conversion (EBITDA) - - 12.78% 50.24% - - -
FCF Conversion (Net income) - - 40.76% 114.83% - - -
Dividend per Share 2 1.800 1.100 1.350 2.500 - 0.4050 0.2900
Announcement Date 3/23/20 3/24/21 3/23/22 3/16/23 3/29/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 2,629 2,933 3,038 3,116 3,401 3,122 2,705 2,544 2,648 2,151 2,451 2,587 2,833 3,062
EBITDA 1 - - - 1,244 1,211 1,270 - 820.9 684.7 598.4 666 708 784 851
EBIT 1 602.4 605 860.5 849.3 828.4 795.5 521 414.9 261.9 168.1 229 259 322 375
Operating Margin 22.91% 20.63% 28.33% 27.25% 24.36% 25.48% 19.26% 16.31% 9.89% 7.81% 9.34% 10.01% 11.37% 12.25%
Earnings before Tax (EBT) 1 571.3 598.6 876.9 856.8 1,303 669.7 491.3 457 398.6 103.8 221 249 310 363
Net income 1 310.8 361.5 486.9 540.1 705.2 432.7 270.2 168.8 123.6 6.105 72 84 107 147
Net margin 11.82% 12.32% 16.03% 17.33% 20.73% 13.86% 9.99% 6.64% 4.67% 0.28% 2.94% 3.25% 3.78% 4.8%
EPS 2 0.6000 0.6700 0.8900 0.9900 1.300 0.8000 0.5000 0.3100 0.2300 0.0100 0.1300 0.1600 0.2000 0.2700
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/4/21 3/23/22 5/6/22 8/4/22 11/4/22 3/16/23 5/13/23 8/4/23 11/3/23 3/29/24 - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - 665 - - 3,778 3,396
Net Cash position 1 - - - 7.2 - - -
Leverage (Debt/EBITDA) - - 0.1986 x - - 1.223 x 0.5978 x
Free Cash Flow 1 - - 428 2,486 - -2,678 -
ROE (net income / shareholders' equity) 13.2% - 10.4% 17.8% - 3.93% 13.4%
ROA (Net income/ Total Assets) - - 4.89% 7.71% - 1.4% -
Assets 1 - - 21,484 28,063 - 29,286 -
Book Value Per Share 2 18.20 17.80 20.90 23.80 - 22.20 24.40
Cash Flow per Share 2 - 1.020 5.130 9.610 - 3.680 -
Capex 1 - - 2,254 2,794 - 4,800 -
Capex / Sales - - 21.79% 22.04% - 45.46% -
Announcement Date 3/23/20 3/24/21 3/23/22 3/16/23 3/29/24 - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Wafer Works Corporation

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
SELL
Number of Analysts
2
Last Close Price
39.2 TWD
Average target price
31 TWD
Spread / Average Target
-20.92%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Semiconductors

1st Jan change Capi.
WAFER WORKS CORPORATION Stock Wafer Works Corporation
-9.47% 652M
NVIDIA CORPORATION Stock NVIDIA Corporation
+77.16% 2,159B
BROADCOM INC. Stock Broadcom Inc.
+20.41% 623B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+31.87% 622B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+6.78% 254B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.54% 185B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+4.12% 162B
INTEL CORPORATION Stock Intel Corporation
-36.56% 136B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+34.57% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+35.67% 105B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 6182 Stock
  4. Financials Wafer Works Corporation