MARKETECH INTERNATIONAL CORP. Financials Marketech International Corp.
Equities
6196
TW0006196009
Semiconductor Equipment & Testing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 156 TWD | +0.65% |
|
-2.80% | +11.03% |
| 03-07 | Marketech International Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 02-22 | Taiwan chip firms flock to Japan as China decoupling accelerates | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 15,979 | 21,802 | 34,105 | 23,012 | 27,958 | 31,405 | - |
| Enterprise Value (EV) 1 | 15,979 | 21,802 | 34,396 | 21,977 | 32,872 | 30,017 | 29,251 |
| P/E ratio | - | 24 x | 23.3 x | 10.9 x | 13.4 x | 13 x | 12 x |
| Yield | - | 3% | 2.47% | 4.81% | 4.27% | 3.46% | 4.02% |
| Capitalization / Revenue | 0.66 x | 0.87 x | 0.99 x | 0.46 x | 0.5 x | 0.53 x | 0.5 x |
| EV / Revenue | 0.66 x | 0.87 x | 1 x | 0.44 x | 0.58 x | 0.51 x | 0.47 x |
| EV / EBITDA | 11.8 x | 14.2 x | 17.1 x | 6.62 x | 10.6 x | 10.3 x | 8.59 x |
| EV / FCF | 19.4 x | 18.1 x | -771 x | 21.5 x | -7.46 x | 11.3 x | 42.8 x |
| FCF Yield | 5.15% | 5.51% | -0.13% | 4.66% | -13.4% | 8.83% | 2.34% |
| Price to Book | 2.76 x | 3.48 x | 4.57 x | 2.46 x | 2.54 x | 2.57 x | 2.32 x |
| Nbr of stocks (in thousands) | 186,670 | 187,143 | 187,388 | 195,018 | 198,989 | 201,315 | - |
| Reference price 2 | 85.60 | 116.5 | 182.0 | 118.0 | 140.5 | 156.0 | 156.0 |
| Announcement Date | 20-03-30 | 21-02-25 | 22-02-25 | 23-02-22 | 24-02-29 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 24,183 | 25,120 | 34,459 | 50,367 | 56,280 | 58,754 | 62,536 |
| EBITDA 1 | 1,354 | 1,539 | 2,010 | 3,320 | 3,104 | 2,925 | 3,404 |
| EBIT 1 | 819.3 | 1,201 | 1,643 | 2,866 | 2,434 | 2,924 | 3,429 |
| Operating Margin | 3.39% | 4.78% | 4.77% | 5.69% | 4.33% | 4.98% | 5.48% |
| Earnings before Tax (EBT) 1 | - | 1,150 | 1,940 | 2,996 | 2,837 | 3,134 | 3,410 |
| Net income 1 | - | 913.7 | 1,547 | 2,211 | 2,162 | 2,396 | 2,600 |
| Net margin | - | 3.64% | 4.49% | 4.39% | 3.84% | 4.08% | 4.16% |
| EPS 2 | - | 4.850 | 7.800 | 10.87 | 10.47 | 12.02 | 13.05 |
| Free Cash Flow 1 | 823.7 | 1,202 | -44.59 | 1,023 | -4,409 | 2,651 | 684 |
| FCF margin | 3.41% | 4.78% | -0.13% | 2.03% | -7.83% | 4.51% | 1.09% |
| FCF Conversion (EBITDA) | 60.84% | 78.07% | - | 30.82% | - | 90.62% | 20.09% |
| FCF Conversion (Net income) | - | 131.51% | - | 46.28% | - | 110.64% | 26.3% |
| Dividend per Share 2 | - | 3.500 | 4.500 | 5.670 | 6.000 | 5.397 | 6.272 |
| Announcement Date | 20-03-30 | 21-02-25 | 22-02-25 | 23-02-22 | 24-02-29 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,370 | 11,510 | 9,668 | 11,824 | 14,244 | 14,632 | 13,886 | 13,622 | 13,550 | 15,222 | 14,615 | 14,138 | 15,043 | 15,860 | 13,913 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 483.2 | 419.4 | 547.1 | 673.2 | 824.2 | 821.7 | 606.5 | 707.4 | 563.3 | 557.1 | 227.9 | 727 | 854.5 | 787 | 698 |
| Operating Margin | 5.77% | 3.64% | 5.66% | 5.69% | 5.79% | 5.62% | 4.37% | 5.19% | 4.16% | 3.66% | 1.56% | 5.14% | 5.68% | 4.96% | 5.02% |
| Earnings before Tax (EBT) 1 | 545.8 | 619.7 | 515.1 | 688.4 | 1,079 | 714.3 | 618.5 | 1,050 | 744.4 | 423.8 | 607.8 | 772 | 884.5 | 817 | 698 |
| Net income 1 | 446 | 491.9 | 368.2 | 490.3 | 826.3 | 525.9 | 455.2 | 818.2 | 576.7 | 311.7 | 487.6 | 591.5 | 675 | 624 | 523 |
| Net margin | 5.33% | 4.27% | 3.81% | 4.15% | 5.8% | 3.59% | 3.28% | 6.01% | 4.26% | 2.05% | 3.34% | 4.18% | 4.49% | 3.93% | 3.76% |
| EPS 2 | 2.220 | 2.440 | 1.830 | 2.430 | 4.070 | 2.570 | 2.240 | 4.030 | 2.920 | 1.370 | 2.250 | 2.970 | 3.385 | 3.135 | 2.600 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-11-11 | 22-02-25 | 22-05-06 | 22-08-10 | 22-11-10 | 23-02-22 | 23-05-11 | 23-08-02 | 23-11-09 | 24-02-29 | 24-05-10 | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 292 | - | 4,914 | - | - |
| Net Cash position 1 | - | - | - | 1,035 | - | 1,388 | 2,154 |
| Leverage (Debt/EBITDA) | - | - | 0.1451 x | - | 1.583 x | - | - |
| Free Cash Flow 1 | 824 | 1,202 | -44.6 | 1,023 | -4,409 | 2,651 | 684 |
| ROE (net income / shareholders' equity) | 12.3% | 15.1% | 22.2% | 26% | 21.1% | 18.4% | 19.1% |
| ROA (Net income/ Total Assets) | 3.71% | 4.58% | 6.43% | 7% | 5.26% | 5.81% | 5.95% |
| Assets 1 | - | 19,957 | 24,061 | 31,594 | 41,076 | 41,236 | 43,694 |
| Book Value Per Share 2 | 31.00 | 33.50 | 39.80 | 48.00 | 55.40 | 60.60 | 67.40 |
| Cash Flow per Share 2 | - | - | 9.930 | 13.10 | -20.00 | 12.70 | 15.50 |
| Capex 1 | 152 | 245 | 480 | 372 | 235 | 372 | 336 |
| Capex / Sales | 0.63% | 0.98% | 1.39% | 0.74% | 0.42% | 0.63% | 0.54% |
| Announcement Date | 20-03-30 | 21-02-25 | 22-02-25 | 23-02-22 | 24-02-29 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
D
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
156
TWD
Average target price
176
TWD
Spread / Average Target
+12.82%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +11.03% | 967M | |
| +26.82% | 366B | |
| +38.59% | 104B | |
| +12.22% | 20.16B | |
| +9.79% | 19.84B | |
| +46.73% | 11.04B | |
| +29.46% | 9.62B | |
| -1.92% | 8.03B | |
| -25.63% | 5.93B | |
| +31.54% | 5.2B |
- Stock Market
- Equities
- 6196 Stock
- Financials Marketech International Corp.
