Financials Wistron Information Technology and Services Corporation

Equities

4953

TW0004953005

IT Services & Consulting

End-of-day quote Taipei Exchange 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
135.5 TWD +1.12% Intraday chart for Wistron Information Technology and Services Corporation +0.37% +2.65%

Valuation

Fiscal Period: December 2020 2022 2023 2024 2025
Capitalization 1 6,391 5,513 9,549 9,803 -
Enterprise Value (EV) 1 6,391 5,513 9,549 9,803 9,803
P/E ratio - 10.1 x - 15.8 x -
Yield - - - - -
Capitalization / Revenue 1.25 x - 1.08 x 1.01 x 0.93 x
EV / Revenue 1.25 x - 1.08 x 1.01 x 0.93 x
EV / EBITDA - - - 13.3 x 12.8 x
EV / FCF - - 33.6 x 7.32 x -
FCF Yield - - 2.98% 13.7% -
Price to Book - - - 2.93 x -
Nbr of stocks (in thousands) 65,750 66,668 72,344 72,344 -
Reference price 2 97.20 82.70 132.0 135.5 135.5
Announcement Date 3/9/21 3/6/23 3/5/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2022 2023 2024 2025
Net sales 1 - 5,101 - 8,841 9,730 10,536
EBITDA 1 - - - - 736 765
EBIT 1 438.6 484.6 - 606.6 643 667
Operating Margin - 9.5% - 6.86% 6.61% 6.33%
Earnings before Tax (EBT) 1 - - - - 729 -
Net income 1 - - 554.2 - 620 -
Net margin - - - - 6.37% -
EPS 2 - - 8.190 - 8.560 -
Free Cash Flow 1 - - - 284.1 1,340 -
FCF margin - - - 3.21% 13.77% -
FCF Conversion (EBITDA) - - - - 182.07% -
FCF Conversion (Net income) - - - - 216.13% -
Dividend per Share - - - - - -
Announcement Date 3/31/20 3/9/21 3/6/23 3/5/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 - 2,220 2,439 2,314 2,398 2,484 2,534 2,445
EBITDA - - - - - - - -
EBIT 1 - 158.9 165.2 148 159 173 163 147
Operating Margin - 7.16% 6.77% 6.4% 6.63% 6.96% 6.43% 6.01%
Earnings before Tax (EBT) 1 - - - 167 142 179 240 -
Net income 1 132.2 - - 142 121 152 204 -
Net margin - - - 6.14% 5.05% 6.12% 8.05% -
EPS 2 1.970 - - 1.960 1.670 2.100 2.820 -
Dividend per Share - - - - - - - -
Announcement Date 8/8/23 11/7/23 3/5/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2022 2023 2024 2025
Net Debt - - - - -
Net Cash position - - - - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow 1 - - 284 1,340 -
ROE (net income / shareholders' equity) - - 18.6% 16.1% 15.6%
ROA (Net income/ Total Assets) - - 12% 10.8% 10.5%
Assets 1 - - - 5,741 -
Book Value Per Share 2 - - - 46.20 -
Cash Flow per Share - - - - -
Capex 1 - - 12.9 11 11
Capex / Sales - - 0.15% 0.11% 0.1%
Announcement Date 3/9/21 3/6/23 3/5/24 - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
135.5 TWD
Average target price
155 TWD
Spread / Average Target
+14.39%
Consensus
  1. Stock Market
  2. Equities
  3. 4953 Stock
  4. Financials Wistron Information Technology and Services Corporation