AEWIN TECHNOLOGIES CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 70 TWD | -8.38% |
|
+2.49% | +35.14% |
| May. 08 | AEWIN Technologies Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 02 | AMD Showcases AEWIN High-Density Edge Computing Server At Embedded World 2024 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 542.1 | 2,152 | 1,449 | 1,803 | 1,771 | 3,063 |
| Enterprise Value (EV) 1 | 950.9 | 1,931 | 1,386 | 2,506 | 2,380 | 3,566 |
| P/E ratio | -7.75 x | 41 x | 27.3 x | 40.7 x | 11.6 x | 115 x |
| Yield | - | 1.65% | 2.45% | 1.97% | 2.67% | 0.68% |
| Capitalization / Revenue | 0.48 x | 1.42 x | 0.82 x | 0.89 x | 0.72 x | 1.56 x |
| EV / Revenue | 0.84 x | 1.27 x | 0.79 x | 1.24 x | 0.97 x | 1.81 x |
| EV / EBITDA | -29.5 x | 22.6 x | 14.1 x | 26.4 x | 9.86 x | 38.1 x |
| EV / FCF | -10.6 x | 21.9 x | -15.8 x | -3.42 x | 11.9 x | 25.7 x |
| FCF Yield | -9.4% | 4.57% | -6.32% | -29.2% | 8.37% | 3.9% |
| Price to Book | 1.06 x | 1.91 x | 1.26 x | 1.56 x | 1.38 x | 2.44 x |
| Nbr of stocks (in thousands) | 28,529 | 59,123 | 59,123 | 59,123 | 59,123 | 59,123 |
| Reference price 2 | 19.00 | 36.40 | 24.50 | 30.50 | 29.95 | 51.80 |
| Announcement Date | 4/1/19 | 3/24/20 | 3/24/21 | 3/2/22 | 3/3/23 | 3/4/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,132 | 1,517 | 1,761 | 2,017 | 2,463 | 1,969 |
| EBITDA 1 | -32.18 | 85.59 | 98.44 | 94.95 | 241.5 | 93.7 |
| EBIT 1 | -62.01 | 62.99 | 81.25 | 79.47 | 212.3 | 58.02 |
| Operating Margin | -5.48% | 4.15% | 4.61% | 3.94% | 8.62% | 2.95% |
| Earnings before Tax (EBT) 1 | -65.84 | 46.54 | 67.21 | 69.56 | 189.9 | 24.59 |
| Net income 1 | -61.94 | 47.67 | 53.15 | 44.62 | 153.7 | 26.62 |
| Net margin | -5.47% | 3.14% | 3.02% | 2.21% | 6.24% | 1.35% |
| EPS 2 | -2.451 | 0.8872 | 0.8989 | 0.7500 | 2.580 | 0.4500 |
| Free Cash Flow 1 | -89.42 | 88.18 | -87.63 | -732.2 | 199.3 | 138.9 |
| FCF margin | -7.9% | 5.81% | -4.97% | -36.31% | 8.09% | 7.05% |
| FCF Conversion (EBITDA) | - | 103.02% | - | - | 82.5% | 148.25% |
| FCF Conversion (Net income) | - | 184.99% | - | - | 129.6% | 521.88% |
| Dividend per Share | - | 0.6000 | 0.6000 | 0.6000 | 0.8000 | 0.3500 |
| Announcement Date | 4/1/19 | 3/24/20 | 3/24/21 | 3/2/22 | 3/3/23 | 3/4/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 409 | - | - | 703 | 610 | 503 |
| Net Cash position 1 | - | 221 | 62.7 | - | - | - |
| Leverage (Debt/EBITDA) | -12.7 x | - | - | 7.403 x | 2.524 x | 5.373 x |
| Free Cash Flow 1 | -89.4 | 88.2 | -87.6 | -732 | 199 | 139 |
| ROE (net income / shareholders' equity) | -12.7% | 5.82% | 4.67% | 3.87% | 12.6% | 2.1% |
| ROA (Net income/ Total Assets) | -3.21% | 2.73% | 3.05% | 2.33% | 4.8% | 1.34% |
| Assets 1 | 1,932 | 1,749 | 1,744 | 1,914 | 3,202 | 1,983 |
| Book Value Per Share 2 | 17.90 | 19.10 | 19.40 | 19.60 | 21.60 | 21.20 |
| Cash Flow per Share 2 | 1.030 | 4.130 | 3.000 | 2.770 | 6.000 | 3.730 |
| Capex 1 | 1.95 | 6.31 | 9.64 | 486 | 72 | 14.9 |
| Capex / Sales | 0.17% | 0.42% | 0.55% | 24.1% | 2.92% | 0.76% |
| Announcement Date | 4/1/19 | 3/24/20 | 3/24/21 | 3/2/22 | 3/3/23 | 3/4/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +35.14% | 127M | |
| +31.78% | 12.95B | |
| +15.90% | 7.84B | |
| -21.98% | 4.78B | |
| -14.28% | 1.18B | |
| -15.18% | 817M | |
| +21.80% | 226M | |
| +19.71% | 83.32M | |
| +2.88% | 61.17M |
- Stock Market
- Equities
- 3564 Stock
- Financials AEWIN Technologies Co.,Ltd.