Financials RITEK Corporation

Equities

2349

TW0002349008

Computer Hardware

End-of-day quote Taiwan S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
7.78 TWD +5.42% Intraday chart for RITEK Corporation +7.16% -5.12%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 13,869 9,143 7,561 8,151 5,279 5,688
Enterprise Value (EV) 1 18,469 12,905 10,540 10,423 7,640 7,414
P/E ratio -10.7 x -4.05 x -8.43 x -23.9 x -35.4 x -18.8 x
Yield - - - - - -
Capitalization / Revenue 1.48 x 1.18 x 1.15 x 1.09 x 0.68 x 0.75 x
EV / Revenue 1.97 x 1.66 x 1.6 x 1.39 x 0.99 x 0.97 x
EV / EBITDA 34.6 x 17.9 x 24.7 x 16.2 x 12.5 x 15.4 x
EV / FCF -14.7 x 14.8 x 11 x 34.1 x -12.7 x 13.1 x
FCF Yield -6.82% 6.74% 9.08% 2.93% -7.89% 7.65%
Price to Book 1.51 x 1.3 x 1.26 x 1.4 x 0.91 x 1.04 x
Nbr of stocks (in thousands) 693,682 693,682 693,680 693,680 693,680 693,680
Reference price 2 19.99 13.18 10.90 11.75 7.610 8.200
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/16/23 3/15/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 9,359 7,779 6,578 7,477 7,739 7,630
EBITDA 1 533.2 721.8 427.3 642.5 611.4 481.5
EBIT 1 -1,032 -976 -481.9 -258.9 -274.8 -373.3
Operating Margin -11.02% -12.55% -7.33% -3.46% -3.55% -4.89%
Earnings before Tax (EBT) 1 -1,053 -2,470 -729.8 -3.985 20.47 -146
Net income 1 -1,293 -2,255 -897.4 -341.2 -149.3 -303.3
Net margin -13.81% -28.99% -13.64% -4.56% -1.93% -3.98%
EPS 2 -1.870 -3.251 -1.294 -0.4919 -0.2152 -0.4373
Free Cash Flow 1 -1,260 869.5 956.9 305.6 -602.8 567.4
FCF margin -13.46% 11.18% 14.55% 4.09% -7.79% 7.44%
FCF Conversion (EBITDA) - 120.45% 223.95% 47.56% - 117.83%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/16/23 3/15/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 4,600 3,762 2,979 2,272 2,361 1,726
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 8.627 x 5.211 x 6.973 x 3.537 x 3.862 x 3.585 x
Free Cash Flow 1 -1,260 869 957 306 -603 567
ROE (net income / shareholders' equity) -8.89% -21.1% -7.47% -1.21% -0.64% -3.63%
ROA (Net income/ Total Assets) -2.73% -2.73% -1.49% -0.83% -0.88% -1.21%
Assets 1 47,297 82,525 60,345 40,906 16,910 25,053
Book Value Per Share 2 13.20 10.10 8.680 8.400 8.410 7.860
Cash Flow per Share 2 5.040 5.830 6.040 5.570 5.880 6.630
Capex 1 1,160 637 319 261 621 418
Capex / Sales 12.39% 8.19% 4.85% 3.49% 8.02% 5.48%
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/16/23 3/15/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 2349 Stock
  4. Financials RITEK Corporation