Projected Income Statement: ITH Corporation

Forecast Balance Sheet: ITH Corporation

Fiscal Period: December 2023 2024 2025 2026
Net Debt 1 - - -1,918 -10,490
Change - - - -447.04%
Announcement Date 9/11/24 3/17/25 2/25/26 -
1TWD in Million
Estimates

Cash Flow Forecast: ITH Corporation

Fiscal Period: December 2025 2026
CAPEX 1 147.1 168
Change - 14.23%
Free Cash Flow (FCF) 1 102.3 2,564
Change - 2,406.55%
Announcement Date 2/25/26 -
1TWD in Million
Estimates

Forecast Financial Ratios: ITH Corporation

Fiscal Period: December 2023 2024 2025 2026

Profitability

    
EBITDA Margin (%) - - 11.62% 13.14%
EBIT Margin (%) - - 8.95% 11.59%
EBT Margin (%) - - 9.75% 13.9%
Net margin (%) - - 7.15% 9.45%
FCF margin (%) - - 0.54% 9.07%
FCF / Net Income (%) - - 7.5% 95.96%

Profitability

    
ROA - - 5.16% 9%
ROE - - 6.89% 12.1%

Financial Health

    
Leverage (Debt/EBITDA) - - - -
Debt / Free cash flow - - - -

Capital Intensity

    
CAPEX / Current Assets (%) - - 0.77% 0.59%
CAPEX / EBITDA (%) - - 6.63% 4.52%
CAPEX / FCF (%) - - 143.78% 6.55%

Items per share

    
Cash flow per share 1 - - 0.5246 6.83
Change - - - 1,201.94%
Dividend per Share 1 - - 1 2.38
Change - - - 138%
Book Value Per Share 1 - - 40.64 46.36
Change - - - 14.06%
EPS 1 3.3 5.51 2.87 5.51
Change - 66.97% -47.91% 91.99%
Nbr of stocks (in thousands) - 492,397 492,397 492,397
Announcement Date 9/11/24 3/17/25 2/25/26 -
1TWD
Estimates
2026 *2027 *
P/E 5.67x -
PBR 0.67x -
EV / Sales 0.17x -
Yield 7.62% -

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
31.25TWD
Average target price
66.00TWD
Spread / Average Target
+111.20%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 6962 Stock
  4. Financials ITH Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!