ADLINK TECHNOLOGY INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 64.5 TWD | +2.54% |
|
+2.54% | +4.20% |
| Mar. 14 | Adlink Technology Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 07 | Adlink Technology Inc. Proposes Dividend Distribution for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,440 | 13,789 | 14,094 | 11,701 | 13,463 | 14,029 | - |
| Enterprise Value (EV) 1 | 10,440 | 13,789 | 14,094 | 11,701 | 13,463 | 14,029 | 14,029 |
| P/E ratio | 23.8 x | 57.1 x | 118 x | 14.5 x | 41 x | 36.2 x | 26.3 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.99 x | 1.43 x | 1.46 x | 1 x | 1.18 x | 1.16 x | 1.08 x |
| EV / Revenue | 0.99 x | 1.43 x | 1.46 x | 1 x | 1.18 x | 1.16 x | 1.08 x |
| EV / EBITDA | - | 17.1 x | 31.2 x | 12.5 x | 20.7 x | 16.8 x | 13.3 x |
| EV / FCF | 9,536,443 x | - | -3,122,618 x | - | - | - | - |
| FCF Yield | 0% | - | -0% | - | - | - | - |
| Price to Book | - | 3.05 x | 3.19 x | - | - | - | - |
| Nbr of stocks (in thousands) | 217,497 | 217,497 | 217,497 | 217,497 | 217,497 | 217,497 | - |
| Reference price 2 | 48.00 | 63.40 | 64.80 | 53.80 | 61.90 | 64.50 | 64.50 |
| Announcement Date | 3/25/20 | 3/25/21 | 3/22/22 | 3/20/23 | 3/14/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 10,497 | 9,636 | 9,673 | 11,718 | 11,415 | 12,047 | 12,947 |
| EBITDA 1 | - | 806 | 451.6 | 936.6 | 651.8 | 833 | 1,054 |
| EBIT 1 | 767.2 | 474.8 | 138.5 | 616.4 | 323 | 564 | 775 |
| Operating Margin | 7.31% | 4.93% | 1.43% | 5.26% | 2.83% | 4.68% | 5.99% |
| Earnings before Tax (EBT) 1 | 616.2 | 350.8 | 202.9 | 970.3 | 456.6 | 473 | 684 |
| Net income 1 | 443.2 | 243.7 | 118.9 | 805.9 | 328.8 | 386 | 532 |
| Net margin | 4.22% | 2.53% | 1.23% | 6.88% | 2.88% | 3.2% | 4.11% |
| EPS 2 | 2.020 | 1.110 | 0.5500 | 3.710 | 1.510 | 1.780 | 2.450 |
| Free Cash Flow | 1,095 | - | -4,513 | - | - | - | - |
| FCF margin | 10.43% | - | -46.66% | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | 247.02% | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/25/20 | 3/25/21 | 3/22/22 | 3/20/23 | 3/14/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,292 | 3,024 | - | 2,788 | 3,061 | 3,288 | 2,879 | 2,940 | 2,672 | 2,924 | 2,591 | 2,924 | 3,169 | 3,363 | 2,808 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | -39.48 | 150.1 | - | 163.5 | 257.3 | 176.7 | 141.2 | 87.06 | 59.03 | 35.78 | 43 | 102 | 185 | 234 | 99 |
| Operating Margin | -1.72% | 4.96% | - | 5.86% | 8.41% | 5.38% | 4.9% | 2.96% | 2.21% | 1.22% | 1.66% | 3.49% | 5.84% | 6.96% | 3.53% |
| Earnings before Tax (EBT) 1 | -30.99 | 160.7 | - | 488 | 294.5 | 111.2 | 132.8 | 110.6 | 118.9 | 94.29 | 9 | 87 | 162 | 215 | 64 |
| Net income 1 | -51.49 | 101.4 | 50.69 | 438.4 | 231.5 | 85.25 | 73.56 | 66.28 | 107.1 | 73.52 | 13 | 68 | 136 | 170 | 44 |
| Net margin | -2.25% | 3.35% | - | 15.73% | 7.56% | 2.59% | 2.55% | 2.25% | 4.01% | 2.51% | 0.5% | 2.33% | 4.29% | 5.06% | 1.57% |
| EPS 2 | -0.2400 | 0.4700 | 0.2300 | 2.010 | 1.060 | 0.4000 | 0.3800 | 0.3000 | 0.4900 | 0.3400 | 0.0600 | 0.3100 | 0.6200 | 0.7800 | 0.2000 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/21 | 3/22/22 | 5/6/22 | 8/5/22 | 11/2/22 | 3/20/23 | 5/13/23 | 8/4/23 | 11/10/23 | 3/14/24 | - | - | - | - | - |
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 | 1,095 | - | -4,513 | - | - | - | - |
| ROE (net income / shareholders' equity) | 9.6% | 5.3% | 2.66% | 16.1% | - | 6.98% | 9.22% |
| ROA (Net income/ Total Assets) | - | 2.84% | 1.08% | 6.02% | - | 2.81% | 3.76% |
| Assets 1 | - | 8,586 | 10,961 | 13,388 | - | 13,737 | 14,149 |
| Book Value Per Share | - | 20.80 | 20.30 | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 438 | 542 | 3,345 | 197 | 212 | 100 | 100 |
| Capex / Sales | 4.17% | 5.63% | 34.58% | 1.68% | 1.86% | 0.83% | 0.77% |
| Announcement Date | 3/25/20 | 3/25/21 | 3/22/22 | 3/20/23 | 3/14/24 | - | - |
1TWD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
64.5
TWD
Average target price
55
TWD
Spread / Average Target
-14.73%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +4.20% | 430M | |
| +63.48% | 89.27B | |
| -6.95% | 27.4B | |
| +1.12% | 22.32B | |
| +0.78% | 18.03B | |
| -17.31% | 14.31B | |
| +9.13% | 10.03B | |
| +14.60% | 9.94B | |
| -14.40% | 9.54B | |
| +17.98% | 9.41B |
- Stock Market
- Equities
- 6166 Stock
- Financials Adlink Technology Inc.
