XAC AUTOMATION CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.85 TWD | -0.74% |
|
+3.67% | +20.40% |
| Mar. 13 | XAC Automation Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 07 | XAC Automation Corporation announced a financing transaction | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,266 | 3,183 | 2,600 | 2,747 | 2,115 | 2,144 |
| Enterprise Value (EV) 1 | 1,336 | 2,153 | 1,277 | 2,010 | 1,195 | 1,314 |
| P/E ratio | 80 x | 12.1 x | 12.6 x | 20.7 x | -12.3 x | -12 x |
| Yield | 2.08% | 4.46% | 7.41% | 4.38% | - | - |
| Capitalization / Revenue | 1.28 x | 1.57 x | 1.52 x | 1.74 x | 1.51 x | 2.79 x |
| EV / Revenue | 0.75 x | 1.06 x | 0.75 x | 1.27 x | 0.85 x | 1.71 x |
| EV / EBITDA | 24 x | 6.2 x | 4.67 x | 11.2 x | 10.2 x | -5.97 x |
| EV / FCF | -23.7 x | 14.5 x | 3.17 x | -6.52 x | 5.31 x | 46.8 x |
| FCF Yield | -4.22% | 6.91% | 31.6% | -15.3% | 18.8% | 2.14% |
| Price to Book | 1.58 x | 1.92 x | 1.5 x | 1.68 x | 1.51 x | 1.77 x |
| Nbr of stocks (in thousands) | 94,397 | 94,747 | 96,284 | 96,213 | 96,156 | 96,152 |
| Reference price 2 | 24.00 | 33.60 | 27.00 | 28.55 | 22.00 | 22.30 |
| Announcement Date | 3/29/19 | 3/26/20 | 3/23/21 | 3/24/22 | 3/21/23 | 3/13/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,777 | 2,024 | 1,708 | 1,579 | 1,404 | 767.3 |
| EBITDA 1 | 55.68 | 347.1 | 273.5 | 179.2 | 117.4 | -220 |
| EBIT 1 | 45.69 | 337.2 | 263.4 | 169.5 | 108.5 | -228.3 |
| Operating Margin | 2.57% | 16.66% | 15.43% | 10.74% | 7.73% | -29.76% |
| Earnings before Tax (EBT) 1 | 49.78 | 340.4 | 273.3 | 175.2 | -206 | -217.9 |
| Net income 1 | 28.68 | 263.4 | 207.2 | 133.3 | -165.5 | -172.6 |
| Net margin | 1.61% | 13.01% | 12.13% | 8.44% | -11.78% | -22.49% |
| EPS 2 | 0.3000 | 2.770 | 2.150 | 1.380 | -1.790 | -1.854 |
| Free Cash Flow 1 | -56.31 | 148.8 | 402.9 | -308.3 | 224.9 | 28.09 |
| FCF margin | -3.17% | 7.35% | 23.59% | -19.53% | 16.02% | 3.66% |
| FCF Conversion (EBITDA) | - | 42.88% | 147.31% | - | 191.53% | - |
| FCF Conversion (Net income) | - | 56.5% | 194.48% | - | - | - |
| Dividend per Share 2 | 0.5000 | 1.500 | 2.000 | 1.250 | - | - |
| Announcement Date | 3/29/19 | 3/26/20 | 3/23/21 | 3/24/22 | 3/21/23 | 3/13/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 930 | 1,031 | 1,323 | 737 | 921 | 830 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -56.3 | 149 | 403 | -308 | 225 | 28.1 |
| ROE (net income / shareholders' equity) | 1.95% | 17.1% | 12.2% | 7.96% | -11.2% | -13.7% |
| ROA (Net income/ Total Assets) | 1.58% | 10.7% | 7.35% | 4.65% | 3.16% | -7.33% |
| Assets 1 | 1,815 | 2,469 | 2,819 | 2,864 | -5,241 | 2,353 |
| Book Value Per Share 2 | 15.20 | 17.50 | 18.00 | 17.00 | 14.60 | 12.60 |
| Cash Flow per Share 2 | 8.580 | 9.720 | 10.30 | 5.270 | 6.710 | 7.250 |
| Capex 1 | 3.47 | 2.2 | 7.27 | 4.13 | 4.99 | 4.71 |
| Capex / Sales | 0.2% | 0.11% | 0.43% | 0.26% | 0.36% | 0.61% |
| Announcement Date | 3/29/19 | 3/26/20 | 3/23/21 | 3/24/22 | 3/21/23 | 3/13/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +20.40% | 79.14M | |
| +29.68% | 5.77B | |
| +15.71% | 4.5B | |
| -3.85% | 1.42B | |
| +29.10% | 1.24B | |
| +10.64% | 1.2B | |
| +6.26% | 1.07B | |
| +102.67% | 805M | |
| +1.01% | 652M | |
| +7.47% | 650M |
- Stock Market
- Equities
- 5490 Stock
- Financials XAC Automation Corporation
