Financials Fitipower Integrated Technology Inc.

Equities

4961

TW0004961008

Semiconductors

End-of-day quote Taiwan S.E. 06:00:00 2024-05-09 pm EDT 5-day change 1st Jan Change
267 TWD 0.00% Intraday chart for Fitipower Integrated Technology Inc. +2.69% +3.69%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 6,230 20,445 52,502 21,503 31,161 32,311 -
Enterprise Value (EV) 1 6,230 20,445 52,502 21,503 31,161 32,311 32,311
P/E ratio 19.9 x - - - 19.5 x 14.5 x 12.3 x
Yield - - - - - - -
Capitalization / Revenue - 1.88 x 2.3 x 1.09 x 1.91 x 1.75 x 1.5 x
EV / Revenue - 1.88 x 2.3 x 1.09 x 1.91 x 1.75 x 1.5 x
EV / EBITDA - - 6.6 x 5.02 x 10 x 3.87 x 7.69 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - 3.78 x - - 1.8 x 1.66 x -
Nbr of stocks (in thousands) 107,697 108,042 121,015 121,015 121,014 121,014 -
Reference price 2 57.85 189.2 433.8 177.7 257.5 267.0 267.0
Announcement Date 3/30/20 3/29/21 3/17/22 2/24/23 2/29/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 - 10,880 22,868 19,680 16,287 18,446 21,505
EBITDA 1 - - 7,956 4,287 3,117 8,353 4,202
EBIT 1 - 793.2 7,717 3,869 2,346 2,937 2,758
Operating Margin - 7.29% 33.75% 19.66% 14.4% 15.92% 12.82%
Earnings before Tax (EBT) 1 - - - - 2,802 2,745 3,165
Net income 1 308.5 - - - 2,150 2,228 2,627
Net margin - - - - 13.2% 12.08% 12.22%
EPS 2 2.908 - - - 13.23 18.37 21.66
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 3/30/20 3/29/21 3/17/22 2/24/23 2/29/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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 2025 Q2
Net sales 1 6,300 5,962 5,397 - 4,130 3,937 4,341 4,242 3,767 3,723 4,278 4,884 4,594 4,338 5,376
EBITDA - - - - - - - - - - - - - - -
EBIT 1 1,983 1,932 1,155 - 330.6 491.2 623.1 650.3 581.4 382.9 607 713.5 652.5 529 717
Operating Margin 31.48% 32.41% 21.41% - 8.01% 12.48% 14.35% 15.33% 15.43% 10.28% 14.19% 14.61% 14.2% 12.19% 13.34%
Earnings before Tax (EBT) 1 - - - - - - 781.5 796.6 680.5 - 672 811 738 627 822
Net income 1 - - - 461.2 - 420.4 582.4 611.2 536.2 - 558 673 612 521 682
Net margin - - - - - 10.68% 13.42% 14.41% 14.23% - 13.05% 13.78% 13.32% 12.01% 12.69%
EPS 2 - - - 3.769 - 3.462 4.800 3.970 4.060 - 4.600 5.550 5.050 4.290 5.620
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 3/17/22 5/5/22 8/3/22 10/31/22 2/24/23 5/12/23 7/26/23 10/25/23 2/29/24 5/2/24 - - - - -
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 - - - - - - -
ROE (net income / shareholders' equity) - - 55.3% 18.5% 10.1% 9.88% 11.1%
ROA (Net income/ Total Assets) - - 34.9% 12.3% 8.65% 8.05% 9.12%
Assets 1 - - - - 24,872 27,677 28,805
Book Value Per Share 2 - 50.00 - - 143.0 161.0 -
Cash Flow per Share - - - - - - -
Capex 1 - - 510 668 379 589 557
Capex / Sales - - 2.23% 3.4% 2.33% 3.19% 2.59%
Announcement Date 3/30/20 3/29/21 3/17/22 2/24/23 2/29/24 - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
267 TWD
Average target price
305 TWD
Spread / Average Target
+14.23%
Consensus
  1. Stock Market
  2. Equities
  3. 4961 Stock
  4. Financials Fitipower Integrated Technology Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW