Stock 3094 DAVICOM SEMICONDUCTOR, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Davicom Semiconductor, Inc.

Equities

3094

TW0003094009

Semiconductors

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
32 TWD -0.31% Intraday chart for Davicom Semiconductor, Inc. +0.79% -20.40%
May. 29 Davicom Semiconductor, Inc. Announces Cash Dividend, Payable on July 11, 2024 CI
May. 13 Davicom Semiconductor, Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,558 1,551 1,884 3,833 1,987 3,321
Enterprise Value (EV) 1 721.8 862 1,266 3,214 1,334 2,698
P/E ratio 41.8 x 38.1 x 56.5 x 55.2 x 28.3 x 65.9 x
Yield 4.35% 4.34% 3.47% 2.11% 4.2% -
Capitalization / Revenue 5.97 x 6.39 x 8.07 x 13.5 x 6.47 x 13.7 x
EV / Revenue 2.76 x 3.55 x 5.42 x 11.3 x 4.34 x 11.1 x
EV / EBITDA 35.9 x 41.4 x 42.1 x 47.8 x 17.6 x 107 x
EV / FCF 59.8 x -399 x 107 x 70.6 x 22.6 x 131 x
FCF Yield 1.67% -0.25% 0.94% 1.42% 4.42% 0.76%
Price to Book 1.34 x 1.4 x 1.8 x 3.67 x 1.85 x 3.21 x
Nbr of stocks (in thousands) 84,655 83,140 81,717 81,717 83,493 82,605
Reference price 2 18.40 18.65 23.05 46.90 23.80 40.20
Announcement Date 3/11/19 2/27/20 2/26/21 2/25/22 3/7/23 2/29/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 261.1 242.5 233.5 283.5 307.1 242.6
EBITDA 1 20.13 20.83 30.06 67.25 75.59 25.29
EBIT 1 9.98 10.19 20.23 56.52 63.81 15
Operating Margin 3.82% 4.2% 8.66% 19.94% 20.78% 6.18%
Earnings before Tax (EBT) 1 42.85 45.28 37.56 80.92 86.63 56.35
Net income 1 37.64 41.4 33.45 69.66 69.03 50.74
Net margin 14.41% 17.07% 14.32% 24.57% 22.48% 20.92%
EPS 2 0.4400 0.4900 0.4078 0.8500 0.8400 0.6100
Free Cash Flow 1 12.06 -2.161 11.86 45.54 58.91 20.61
FCF margin 4.62% -0.89% 5.08% 16.06% 19.18% 8.5%
FCF Conversion (EBITDA) 59.94% - 39.44% 67.72% 77.93% 81.52%
FCF Conversion (Net income) 32.05% - 35.44% 65.37% 85.34% 40.62%
Dividend per Share 2 0.8000 0.8100 0.8000 0.9892 1.000 -
Announcement Date 3/11/19 2/27/20 2/26/21 2/25/22 3/7/23 2/29/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 836 689 618 618 653 622
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 12.1 -2.16 11.9 45.5 58.9 20.6
ROE (net income / shareholders' equity) 3.23% 3.67% 3.11% 6.67% 6.54% 4.84%
ROA (Net income/ Total Assets) 0.5% 0.52% 1.06% 3.03% 3.37% 0.8%
Assets 1 7,467 7,947 3,168 2,301 2,049 6,349
Book Value Per Share 2 13.70 13.30 12.80 12.80 12.90 12.50
Cash Flow per Share 2 9.980 9.050 8.320 8.310 8.810 8.420
Capex 1 0.33 42.2 10.9 2.01 0.39 0.32
Capex / Sales 0.13% 17.4% 4.69% 0.71% 0.13% 0.13%
Announcement Date 3/11/19 2/27/20 2/26/21 2/25/22 3/7/23 2/29/24
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.
DAVICOM SEMICONDUCTOR, INC. Stock Davicom Semiconductor, Inc.
-20.40% 81.28M
MEDIATEK INC. Stock MediaTek Inc.
+21.67% 60.44B
SKYWORKS SOLUTIONS, INC. Stock Skyworks Solutions, Inc.
-17.54% 14.87B
NOVATEK MICROELECTRONICS CORP. Stock Novatek Microelectronics Corp.
+14.70% 11.1B
AVARY HOLDING(SHENZHEN)CO., LIMITED Stock Avary Holding(Shenzhen)Co., Limited
+33.96% 9.54B
UNIMICRON TECHNOLOGY CORP. Stock Unimicron Technology Corp.
+3.69% 8.55B
UNIVERSAL DISPLAY CORPORATION Stock Universal Display Corporation
-8.14% 8.34B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD. Stock Wus Printed Circuit (Kunshan) Co., Ltd.
+41.27% 8.26B
GLOBALWAFERS CO., LTD. Stock GlobalWafers Co., Ltd.
-10.22% 7.75B
UNIGROUP GUOXIN MICROELECTRONICS CO., LTD. Stock Unigroup Guoxin Microelectronics Co., Ltd.
-17.92% 6.45B
Integrated Circuits
  1. Stock Market
  2. Equities
  3. 3094 Stock
  4. Financials Davicom Semiconductor, Inc.