Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

4-Traders Homepage  >  Equities  >  TAIWAN STOCK EXCHANGE  >  Novatek Microelectronics Corp.    3034   TW0003034005

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M TWD Estimates in M TWD
Fiscal Period December 201420152016201720182019
Sales54 06750 87045 65147 49050 07352 690
EBITDA8 3287 3846 0806 1186 8847 481
Operating profit (EBIT)7 9076 9435 6445 6886 4147 009
Pre-Tax Profit (EBT)8 2777 3465 7855 7566 5287 104
Net income7 2096 3995 0044 8345 4946 006
P/E ratio---14,412,711,6
EPS ( TWD )11,810,58,217,999,089,90
Dividend per Share ( TWD )10,09,007,006,987,628,35
Yield---6,07%6,62%7,26%
Reference price ( TWD )115115115
Announcement Date02/03/2015
09:12am
02/03/2016
01:31am
02/07/2017
09:34am
---
Finances - Leverage
Actuals in M TWD Estimates in M TWD
Fiscal Period December 201420152016201720182019
Debt------
Finance13 65215 57816 45016 21117 76218 404
Operating income (EBITDA)8 3287 3846 0806 1186 8847 481
Leverage
(Debt/EBITDA)
------
Capital Expenditure146850216262274214
Book Value Per Share (BVPS)46,4  TWD46,9  TWD46,0  TWD45,8  TWD48,2  TWD50,5  TWD
Cash Flow per Share9,40  TWD15,0  TWD11,6  TWD6,76  TWD10,6  TWD10,3  TWD
Announcement Date02/03/2015
09:12am
02/03/2016
01:31am
02/07/2017
09:34am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 69 979 M TWD -
Entreprise Value (EV) 53 768 M TWD 52 217 M TWD
Valuation 2017e 2018e
P/E ratio (Price / EPS) 14,4x 12,7x
Capitalization / Revenue 1,47x 1,40x
EV / Revenue 1,13x 1,04x
EV / EBITDA 8,79x 7,59x
Yield (DPS / Price) 6,07% 6,62%
Price to book (Price / BVPS) 2,51x 2,39x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 12,0% 12,8%
operating Leverage (Delta EBIT / Delta Sales) 0,19x 2,35x
Net Margin (Net Profit / Revenue) 10,2% 11,0%
ROA (Net Profit / Asset) 12,4% 14,0%
ROE (Net Profit / Equities) 17,2% 19,2%
Rate of Dividend 87,4% 83,9%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   0,55% 0,55%
Cash Flow / Sales 8,66% 12,9%
Capital Intensity (Assets / Sales) 0,82x 0,78x
Financial Leverage (Net Debt / EBITDA) -2,65x -2,58x
EPS & Dividend