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 12649 74251 584
EBITDA8 3287 3846 0806 1506 8407 303
Operating profit (EBIT)7 9076 9435 6445 6596 3736 805
Pre-Tax Profit (EBT)8 2777 3465 7855 8826 5416 945
Net income7 2096 3995 0044 9345 5115 861
P/E ratio---13,812,411,5
EPS ( TWD )11,810,58,218,139,089,75
Dividend per Share ( TWD )10,09,007,006,987,568,23
Yield---6,21%6,72%7,32%
Reference price ( TWD )112.5112.5112.5
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 24717 56718 425
Operating income (EBITDA)8 3287 3846 0806 1506 8407 303
Leverage
(Debt/EBITDA)
------
Capital Expenditure146850216289318270
Book Value Per Share (BVPS)46,4  TWD46,9  TWD46,0  TWD46,5  TWD48,4  TWD51,0  TWD
Cash Flow per Share9,40  TWD15,0  TWD11,6  TWD6,99  TWD10,2  TWD9,71  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 68 458 M TWD -
Entreprise Value (EV) 52 211 M TWD 50 891 M TWD
Valuation 2017e 2018e
P/E ratio (Price / EPS) 13,8x 12,4x
Capitalization / Revenue 1,45x 1,38x
EV / Revenue 1,11x 1,02x
EV / EBITDA 8,49x 7,44x
Yield (DPS / Price) 6,21% 6,72%
Price to book (Price / BVPS) 2,42x 2,32x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 12,0% 12,8%
operating Leverage (Delta EBIT / Delta Sales) 0,08x 2,28x
Net Margin (Net Profit / Revenue) 10,5% 11,1%
ROA (Net Profit / Asset) 12,7% 13,8%
ROE (Net Profit / Equities) 17,5% 18,8%
Rate of Dividend 85,9% 83,2%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   0,61% 0,64%
Cash Flow / Sales 9,03% 12,5%
Capital Intensity (Assets / Sales) 0,82x 0,80x
Financial Leverage (Net Debt / EBITDA) -2,64x -2,57x
EPS & Dividend