Stock 3022 IEI INTEGRATION CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials IEI Integration Corp.

Equities

3022

TW0003022000

Computer Hardware

End-of-day quote Taiwan S.E.
Other stock markets
 18:00:00 2024-05-28 EDT 		5-day change 1st Jan Change
86.6 TWD +0.58% Intraday chart for IEI Integration Corp. +3.84% +3.10%
05-10 IEI Integration Corp. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
03-11 IEI Integration Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 9,379 9,625 8,265 12,503 14,834 15,293 -
Enterprise Value (EV) 1 9,379 9,625 8,265 12,503 14,834 15,293 15,293
P/E ratio - 9.75 x - - - - -
Yield - - - - - - -
Capitalization / Revenue 1.67 x - 1.32 x 1.57 x 1.96 x 1.94 x 1.79 x
EV / Revenue 1.67 x - 1.32 x 1.57 x 1.96 x 1.94 x 1.79 x
EV / EBITDA 12.5 x - 7.42 x 6.36 x 8.65 x 8.28 x 7.77 x
EV / FCF - - - 8.84 x 10.5 x 9.24 x -
FCF Yield - - - 11.3% 9.51% 10.8% -
Price to Book 1.38 x - - 1.35 x 1.47 x - -
Nbr of stocks (in thousands) 177,290 176,598 176,598 176,598 176,598 176,598 -
Reference price 2 52.90 54.50 46.80 70.80 84.00 86.60 86.60
Announcement Date 20-03-17 21-03-14 22-03-14 23-03-10 24-03-11 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 5,607 - 6,244 7,942 7,578 7,900 8,558
EBITDA 1 750.8 - 1,114 1,966 1,716 1,848 1,968
EBIT 1 654.9 - 720.9 1,318 1,156 1,142 1,323
Operating Margin 11.68% - 11.55% 16.59% 15.25% 14.46% 15.46%
Earnings before Tax (EBT) - - - - - - -
Net income - 996.7 - - - - -
Net margin - - - - - - -
EPS - 5.590 - - - - -
Free Cash Flow 1 - - - 1,415 1,410 1,656 -
FCF margin - - - 17.81% 18.61% 20.96% -
FCF Conversion (EBITDA) - - - 71.96% 82.18% 89.61% -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 20-03-17 21-03-14 22-03-14 23-03-10 24-03-11 - -
1TWD in Million
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 1,631 1,556 1,650 - 2,193 2,154 1,914 1,859 1,651 1,704 1,770 2,014 2,411 1,903 2,032
EBITDA - - - - - - - - - - - - - - -
EBIT 1 137.4 204 261.5 - 311.6 315.3 312.3 308 220.2 229.7 232 292 389 272 308
Operating Margin 8.43% 13.11% 15.85% - 14.21% 14.64% 16.32% 16.57% 13.34% 13.48% 13.11% 14.5% 16.13% 14.29% 15.16%
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income - - - 611.7 - - - - - - - - - - -
Net margin - - - - - - - - - - - - - - -
EPS - - - 3.430 - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 22-03-14 22-05-10 22-08-08 22-11-10 23-03-10 23-05-08 23-08-07 23-11-06 24-03-11 24-05-10 - - - - -
1TWD in Million
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 1 - - - 1,415 1,410 1,656 -
ROE (net income / shareholders' equity) 9.19% - 11.1% 17.3% 14.3% 13.3% 12%
ROA (Net income/ Total Assets) 6.65% - 7.72% 12% 9.98% 9.55% 8.7%
Assets - - - - - - -
Book Value Per Share 38.20 - - 52.30 57.10 - -
Cash Flow per Share - - - - - - -
Capex 1 46.1 - 146 190 94.1 150 150
Capex / Sales 0.82% - 2.33% 2.39% 1.24% 1.9% 1.75%
Announcement Date 20-03-17 21-03-14 22-03-14 23-03-10 24-03-11 - -
1TWD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
86.6 TWD
Average target price
103 TWD
Spread / Average Target
+18.94%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Computer Hardware

1st Jan change Capi.
IEI INTEGRATION CORP. Stock IEI Integration Corp.
+3.10% 472M
DELL TECHNOLOGIES INC. Stock Dell Technologies Inc.
+134.26% 118B
HEWLETT PACKARD ENTERPRISE COMPANY Stock Hewlett Packard Enterprise Company
+7.07% 23.93B
SEAGATE TECHNOLOGY HOLDINGS PLC Stock Seagate Technology Holdings plc
+10.37% 20.34B
LENOVO GROUP LIMITED Stock Lenovo Group Limited
+5.68% 18.77B
LOGITECH INTERNATIONAL S.A. Stock Logitech International S.A.
+9.35% 14.64B
ASUSTEK COMPUTER INC. Stock ASUSTeK Computer Inc.
+7.05% 12.16B
TD SYNNEX CORPORATION Stock TD SYNNEX Corporation
+19.77% 11.09B
WISTRON CORPORATION Stock Wistron Corporation
+17.65% 10.61B
ASIA VITAL COMPONENTS CO., LTD. Stock Asia Vital Components Co., Ltd.
+141.01% 9.32B
Other Computer Hardware
  1. Stock Market
  2. Equities
  3. 3022 Stock
  4. Financials IEI Integration Corp.