Stock 6291 ANALOG INTEGRATIONS CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Analog Integrations Corporation

Equities

6291

TW0006291008

Semiconductors

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
152 TWD +2.01% Intraday chart for Analog Integrations Corporation -3.18% -29.47%
Mar. 12 Analog Integrations Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Analog Integrations Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 243 357.7 450.9 2,226 4,116 9,051
Enterprise Value (EV) 1 253.1 283.4 357.9 2,463 3,544 8,403
P/E ratio -3.97 x -8.13 x 22.6 x 35.3 x 21.2 x 21 x
Yield - - - - 1.53% 3.71%
Capitalization / Revenue 1.69 x 2.34 x 2.47 x 2.13 x 2.91 x 4.17 x
EV / Revenue 1.76 x 1.85 x 1.96 x 2.36 x 2.5 x 3.88 x
EV / EBITDA -4.66 x -8.73 x 17.3 x 28.7 x 17.4 x 15.2 x
EV / FCF -17 x -12,256 x 30.7 x 1,145 x 50.4 x 100 x
FCF Yield -5.87% -0.01% 3.26% 0.09% 1.98% 1%
Price to Book 4.1 x 3.05 x 3.28 x 8.38 x 3.89 x 6.34 x
Nbr of stocks (in thousands) 11,333 18,000 18,000 35,333 42,000 42,000
Reference price 2 21.44 19.87 25.05 63.00 98.00 215.5
Announcement Date 3/26/19 3/25/20 3/23/21 4/29/22 3/24/23 3/12/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 143.9 153 182.8 1,044 1,417 2,168
EBITDA 1 -54.33 -32.47 20.72 85.7 204.2 553.7
EBIT 1 -59.44 -36.33 19.98 71.71 186.8 537.4
Operating Margin -41.3% -23.74% 10.93% 6.87% 13.19% 24.79%
Earnings before Tax (EBT) 1 -46.13 -35.72 19.76 99.49 240 550.2
Net income 1 -46.15 -36.78 20.11 94.26 180.4 433.4
Net margin -32.06% -24.04% 11% 9.03% 12.74% 19.99%
EPS 2 -5.404 -2.445 1.110 1.785 4.620 10.28
Free Cash Flow 1 -14.86 -0.0231 11.66 2.152 70.3 83.99
FCF margin -10.33% -0.02% 6.38% 0.21% 4.96% 3.87%
FCF Conversion (EBITDA) - - 56.27% 2.51% 34.43% 15.17%
FCF Conversion (Net income) - - 57.97% 2.28% 38.96% 19.38%
Dividend per Share - - - - 1.500 8.000
Announcement Date 3/26/19 3/25/20 3/23/21 4/29/22 3/24/23 3/12/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 10.1 - - 237 - -
Net Cash position 1 - 74.3 93 - 572 648
Leverage (Debt/EBITDA) -0.1852 x - - 2.77 x - -
Free Cash Flow 1 -14.9 -0.02 11.7 2.15 70.3 84
ROE (net income / shareholders' equity) -132% -41.5% 15.8% 27.8% 28.5% 34.7%
ROA (Net income/ Total Assets) -23.2% -15% 7.76% 4.46% 9.15% 19%
Assets 1 199 244.7 259.2 2,112 1,971 2,281
Book Value Per Share 2 5.230 6.510 7.640 7.520 25.20 34.00
Cash Flow per Share 2 4.080 4.120 5.160 10.60 15.40 19.40
Capex 1 2.28 2.56 0.04 2.29 9.17 18.7
Capex / Sales 1.58% 1.67% 0.02% 0.22% 0.65% 0.86%
Announcement Date 3/26/19 3/25/20 3/23/21 4/29/22 3/24/23 3/12/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Integrated Circuits

1st Jan change Capi.
ANALOG INTEGRATIONS CORPORATION Stock Analog Integrations Corporation
-29.47% 192M
MEDIATEK INC. Stock MediaTek Inc.
0.00% 49.04B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-4.50% 16.73B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+20.89% 11.25B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+51.58% 8.75B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+4.55% 8.53B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+9.63% 7.56B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
-15.59% 7.51B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-11.75% 6.83B
UNIGROUP GUOXIN MICROELECTRONICS CO., LTD. Stock Unigroup Guoxin Microelectronics Co., Ltd.
-11.37% 6.74B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. 6291 Stock
  4. Financials Analog Integrations Corporation