Stock ACMR1 ASUSTEK COMPUTER INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials ASUSTeK Computer Inc. LUXEMBOURG S.E.

Equities

ACMR1

US04648R5063

Computer Hardware

End-of-day quote LUXEMBOURG S.E.
Other stock markets
 18:00:00 2024-06-23 EDT 		5-day change 1st Jan Change
79.5 USD +0.63% Intraday chart for ASUSTeK Computer Inc. +5.30% -0.62%
06-10 Arm, Qualcomm legal battle seen disrupting AI-powered PC wave RE
06-10 Arm, Qualcomm legal battle seen disrupting AI-powered PC wave RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 171,949 186,061 279,278 199,431 363,581 375,837 - -
Enterprise Value (EV) 1 93,011 114,674 220,217 178,961 300,755 328,112 328,886 311,156
P/E ratio 14.2 x 7.09 x 6.35 x 13.6 x 22.9 x 15.2 x 13.9 x 12.5 x
Yield 6.05% 10.4% 11.2% 5.59% 3.47% 5.53% 5.14% 5.94%
Capitalization / Revenue 0.49 x 0.45 x 0.52 x 0.37 x 0.75 x 0.67 x 0.58 x 0.49 x
EV / Revenue 0.26 x 0.28 x 0.41 x 0.33 x 0.62 x 0.58 x 0.51 x 0.41 x
EV / EBITDA 6.55 x 4.04 x 4.16 x 11.5 x 21.6 x 12.1 x 10.7 x 8.86 x
EV / FCF 3.35 x -24.6 x 7.22 x -10.4 x 5.97 x -41.6 x 73.4 x -
FCF Yield 29.9% -4.06% 13.9% -9.64% 16.8% -2.4% 1.36% -
Price to Book 0.97 x 0.92 x 1.2 x 0.94 x 1.52 x 1.52 x 1.48 x 1.5 x
Nbr of stocks (in thousands) 742,760 742,760 742,760 742,760 742,760 742,760 - -
Reference price 2 231.5 250.5 376.0 268.5 489.5 506.0 506.0 506.0
Announcement Date 20-03-17 21-03-17 22-03-16 23-03-12 24-03-15 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 351,330 412,780 535,239 537,192 482,314 562,391 642,650 764,565
EBITDA 1 14,190 28,361 52,914 15,603 13,935 27,011 30,725 35,137
EBIT 1 11,617 24,957 49,326 12,982 11,164 24,891 28,544 35,015
Operating Margin 3.31% 6.05% 9.22% 2.42% 2.31% 4.43% 4.44% 4.58%
Earnings before Tax (EBT) 1 19,304 33,120 59,089 21,616 22,094 33,496 36,314 36,989
Net income 1 12,139 26,558 44,550 14,691 15,928 24,918 26,626 27,855
Net margin 3.46% 6.43% 8.32% 2.73% 3.3% 4.43% 4.14% 3.64%
EPS 2 16.25 35.35 59.21 19.78 21.36 33.23 36.45 40.57
Free Cash Flow 1 27,799 -4,659 30,513 -17,245 50,399 -7,878 4,482 -
FCF margin 7.91% -1.13% 5.7% -3.21% 10.45% -1.4% 0.7% -
FCF Conversion (EBITDA) 195.91% - 57.67% - 361.66% - 14.59% -
FCF Conversion (Net income) 229.02% - 68.49% - 316.41% - 16.83% -
Dividend per Share 2 14.00 26.00 42.00 15.00 17.00 27.99 26.01 30.08
Announcement Date 20-03-17 21-03-17 22-03-16 23-03-12 24-03-15 - - -
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 1 151,904 138,423 126,922 144,771 127,076 111,398 115,704 135,052 120,161 121,697 131,836 154,003 154,854 146,429 150,711
EBITDA 1 13,327 11,325 3,394 - -3,598 -2,465 2,402 9,752 4,246 5,563 5,682 7,336 7,129 5,632 5,682
EBIT 1 12,907 10,676 2,750 3,822 -4,266 -3,121 1,714 9,046 3,525 4,848 5,442 7,862 6,558 5,247 6,234
Operating Margin 8.5% 7.71% 2.17% 2.64% -3.36% -2.8% 1.48% 6.7% 2.93% 3.98% 4.13% 5.11% 4.24% 3.58% 4.14%
Earnings before Tax (EBT) 1 14,783 13,711 3,244 8,035 -3,374 -1,429 3,135 14,133 6,255 7,276 7,049 12,216 7,644 6,933 7,380
Net income 1 12,058 10,430 1,896 6,189 -3,823 -1,682 2,586 11,097 3,927 5,447 4,846 8,968 5,622 5,379 5,409
Net margin 7.94% 7.53% 1.49% 4.27% -3.01% -1.51% 2.24% 8.22% 3.27% 4.48% 3.68% 5.82% 3.63% 3.67% 3.59%
EPS 2 15.98 13.87 2.550 8.270 -5.150 -2.260 3.480 14.89 5.280 7.300 6.523 12.08 7.568 7.476 7.579
Dividend per Share 2 - - - - - - - - - - - 24.06 - - -
Announcement Date 22-03-16 22-05-11 22-08-11 22-11-11 23-03-12 23-05-12 23-08-11 23-11-13 24-03-15 24-05-14 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 78,938 71,388 59,061 20,470 62,826 47,725 46,950 64,680
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 27,799 -4,659 30,513 -17,245 50,399 -7,878 4,483 -
ROE (net income / shareholders' equity) 7.18% 14% 20.5% 6.61% 7.04% 9.91% 10.5% 11.8%
ROA (Net income/ Total Assets) 3.5% 7.1% 9.89% 3.01% 3.35% 5.03% 5.43% -
Assets 1 347,085 374,263 450,335 487,661 475,627 495,628 489,960 -
Book Value Per Share 2 238.0 272.0 313.0 286.0 323.0 334.0 343.0 338.0
Cash Flow per Share 2 47.30 -2.790 43.30 -21.00 69.80 -1.590 11.00 -
Capex 1 7,528 2,566 2,178 1,524 1,688 1,468 1,723 1,173
Capex / Sales 2.14% 0.62% 0.41% 0.28% 0.35% 0.26% 0.27% 0.15%
Announcement Date 20-03-17 21-03-17 22-03-16 23-03-12 24-03-15 - - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for ASUSTeK Computer Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
506 TWD
Average target price
550.1 TWD
Spread / Average Target
+8.71%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Computer Hardware

1st Jan change Capi.
DELL TECHNOLOGIES INC. Stock Dell Technologies Inc.
+83.46% 99.55B
HEWLETT PACKARD ENTERPRISE COMPANY Stock Hewlett Packard Enterprise Company
+24.38% 27.45B
SEAGATE TECHNOLOGY HOLDINGS PLC Stock Seagate Technology Holdings plc
+21.52% 21.78B
LENOVO GROUP LIMITED Stock Lenovo Group Limited
+2.93% 17.92B
LOGITECH INTERNATIONAL S.A. Stock Logitech International S.A.
+8.80% 14.89B
TD SYNNEX CORPORATION Stock TD SYNNEX Corporation
+8.69% 9.9B
WISTRON CORPORATION Stock Wistron Corporation
+9.53% 9.53B
PEGATRON CORPORATION Stock Pegatron Corporation
+32.88% 9.5B
ASIA VITAL COMPONENTS CO., LTD. Stock Asia Vital Components Co., Ltd.
+108.32% 8.26B
Other Computer Hardware
  1. Stock Market
  2. Equities
  3. 2357 Stock
  4. ACMR1 Stock
  5. Financials ASUSTeK Computer Inc.