WELL SHIN TECHNOLOGY CO., LTD. Financials Well Shin Technology Co., Ltd.
Equities
3501
TW0003501003
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 68 TWD | +1.49% |
|
+2.41% | +31.53% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,960 | 5,996 | 5,700 | 5,854 | 6,114 | 8,042 | - |
| Enterprise Value (EV) 1 | 5,960 | 5,996 | 5,700 | 5,854 | 6,114 | 8,042 | 8,042 |
| P/E ratio | 11.5 x | 14.1 x | 16.6 x | 7.71 x | 12.1 x | 12.3 x | 10.8 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 1.29 x | 1.02 x | 0.95 x | - | 1.35 x | 1.23 x |
| EV / Revenue | - | 1.29 x | 1.02 x | 0.95 x | - | 1.35 x | 1.23 x |
| EV / EBITDA | - | 8.62 x | 9.03 x | 6.62 x | - | 7.95 x | 7.53 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 118,258 | 118,258 | 118,258 | 118,258 | 118,258 | 118,258 | - |
| Reference price 2 | 50.40 | 50.70 | 48.20 | 49.50 | 51.70 | 68.00 | 68.00 |
| Announcement Date | 3/24/20 | 3/24/21 | 3/25/22 | 3/24/23 | 3/15/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,661 | 5,582 | 6,159 | - | 5,955 | 6,539 |
| EBITDA 1 | - | 695.2 | 631.2 | 884.1 | - | 1,012 | 1,068 |
| EBIT 1 | - | 542.7 | 436.6 | 734.1 | - | 823 | 950 |
| Operating Margin | - | 11.64% | 7.82% | 11.92% | - | 13.82% | 14.53% |
| Earnings before Tax (EBT) 1 | - | 563.2 | 499.3 | 998.3 | - | 880 | 1,008 |
| Net income 1 | 520.5 | 424.1 | 345.3 | 759.5 | 507.5 | 653 | 748 |
| Net margin | - | 9.1% | 6.19% | 12.33% | - | 10.97% | 11.44% |
| EPS 2 | 4.380 | 3.590 | 2.910 | 6.420 | 4.270 | 5.520 | 6.320 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/24/20 | 3/24/21 | 3/25/22 | 3/24/23 | 3/15/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,507 | 1,435 | 1,553 | 1,697 | 1,474 | 1,297 | 1,371 | 1,379 | 1,449 | 1,629 | 1,586 | 1,430 | 1,587 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 88.02 | 99.62 | 148.9 | 276.8 | 208.8 | 146.3 | 123.1 | 179.1 | 197 | 245 | 231 | 189 | 226 |
| Operating Margin | 5.84% | 6.94% | 9.58% | 16.31% | 14.17% | 11.28% | 8.98% | 12.99% | 13.6% | 15.04% | 14.56% | 13.22% | 14.24% |
| Earnings before Tax (EBT) 1 | 69.72 | 156.5 | 240.1 | 435 | 166.7 | 133.9 | 219.2 | 238.3 | 212 | 259 | 246 | 203 | 240 |
| Net income 1 | 47.32 | 114.2 | 182.6 | 333.9 | 128.8 | 93.65 | 143.7 | 189.2 | 153 | 194 | 184 | 150 | 174 |
| Net margin | 3.14% | 7.96% | 11.75% | 19.68% | 8.74% | 7.22% | 10.48% | 13.72% | 10.56% | 11.91% | 11.6% | 10.49% | 10.96% |
| EPS 2 | 0.4000 | 0.9600 | 1.540 | 2.810 | 1.090 | 0.7900 | 1.220 | 1.600 | 1.300 | 1.640 | 1.560 | 1.270 | 1.470 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/25/22 | 5/12/22 | 8/11/22 | 11/10/22 | 3/24/23 | 5/11/23 | 8/10/23 | 5/11/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 7.21% | 5.81% | 12.1% | - | 9.55% | 10.5% |
| ROA (Net income/ Total Assets) | - | 5.45% | 4.27% | 8.93% | - | 7.17% | 7.91% |
| Assets 1 | - | 7,787 | 8,084 | 8,505 | - | 9,107 | 9,456 |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 109 | 78.9 | 108 | - | 300 | 100 |
| Capex / Sales | - | 2.35% | 1.41% | 1.76% | - | 5.04% | 1.53% |
| Announcement Date | 3/24/20 | 3/24/21 | 3/25/22 | 3/24/23 | 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
68
TWD
Average target price
70
TWD
Spread / Average Target
+2.94%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +31.53% | 249M | |
| +39.28% | 17.08B | |
| +35.39% | 5.22B | |
| +27.06% | 4.58B | |
| +13.12% | 4.6B | |
| +0.65% | 4.86B | |
| +31.32% | 4.43B | |
| +11.66% | 4.22B | |
| +101.18% | 3.79B | |
| +95.24% | 2.69B |
- Stock Market
- Equities
- 3501 Stock
- Financials Well Shin Technology Co., Ltd.
