Financials Sigurd Microelectronics Corporation

Equities

6257

TW0006257009

Semiconductor Equipment & Testing

End-of-day quote Taiwan S.E. 18:00:00 2024-04-29 EDT 5-day change 1st Jan Change
74.2 TWD +1.78% Intraday chart for Sigurd Microelectronics Corporation +8.64% +13.80%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 15,425 19,179 26,563 22,175 29,780 34,078 -
Enterprise Value (EV) 1 15,425 19,179 30,752 22,175 29,780 34,078 34,078
P/E ratio 11.7 x 11.7 x 9.88 x 7.82 x 18.2 x 16 x 12.6 x
Yield - - 6.97% 8.65% - - -
Capitalization / Revenue 1.54 x 1.54 x 1.59 x 1.19 x 1.92 x 1.92 x 1.71 x
EV / Revenue 1.54 x 1.54 x 1.59 x 1.19 x 1.92 x 1.92 x 1.71 x
EV / EBITDA 3.36 x 3.64 x 3.56 x 2.65 x 4.55 x 4.94 x 4.47 x
EV / FCF - -8,360,058 x -116,691,017 x 5,286,440 x - - -
FCF Yield - -0% -0% 0% - - -
Price to Book - 1.54 x 1.72 x 1.35 x 1.77 x - -
Nbr of stocks (in thousands) 415,772 423,850 451,759 456,741 456,741 459,274 -
Reference price 2 37.10 45.25 58.80 48.55 65.20 74.20 74.20
Announcement Date 20-03-09 21-03-09 22-03-08 23-03-14 24-03-15 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 10,047 12,429 16,681 18,694 15,480 17,737 19,914
EBITDA 1 4,591 5,267 7,470 8,382 6,539 6,903 7,626
EBIT 1 2,072 2,339 3,440 3,827 2,078 2,905 3,628
Operating Margin 20.62% 18.82% 20.62% 20.47% 13.43% 16.38% 18.22%
Earnings before Tax (EBT) 1 2,071 2,279 3,663 4,426 2,575 2,903 3,626
Net income 1 1,295 1,783 2,787 3,033 1,737 2,112 2,691
Net margin 12.89% 14.35% 16.71% 16.23% 11.22% 11.91% 13.51%
EPS 2 3.160 3.870 5.950 6.210 3.590 4.630 5.890
Free Cash Flow - -2,294 -227.6 4,195 - - -
FCF margin - -18.46% -1.36% 22.44% - - -
FCF Conversion (EBITDA) - - - 50.05% - - -
FCF Conversion (Net income) - - - 138.29% - - -
Dividend per Share - - 4.100 4.200 - - -
Announcement Date 20-03-09 21-03-09 22-03-08 23-03-14 24-03-15 - -
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 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 4,681 4,291 4,620 5,154 4,784 4,137 - - 4,014 3,826 4,134 4,685 5,092 4,354
EBITDA - - - - - - - - - - - - - -
EBIT 1 1,048 794.3 1,004 1,237 865.2 720.9 - - 613.2 498 613 810 983 693
Operating Margin 22.38% 18.51% 21.73% 23.99% 18.08% 17.43% - - 15.28% 13.02% 14.83% 17.29% 19.3% 15.92%
Earnings before Tax (EBT) 1 1,157 891.4 1,193 1,427 1,397 410.4 - - 347.1 497 613 810 983 692
Net income 1 857.3 687.8 821.5 986.7 983.5 241.6 225.8 735.7 260.1 365 414 585 750 521
Net margin 18.32% 16.03% 17.78% 19.14% 20.56% 5.84% - - 6.48% 9.54% 10.01% 12.49% 14.73% 11.97%
EPS 2 1.820 1.500 1.700 2.180 2.010 0.5100 0.4700 1.520 0.5500 0.8000 0.9100 1.280 1.640 1.140
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 21-11-03 22-03-08 22-04-27 22-08-01 22-11-02 23-03-14 23-05-09 23-11-01 24-03-15 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - 4,189 - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - 0.5607 x - - - -
Free Cash Flow - -2,294 -228 4,195 - - -
ROE (net income / shareholders' equity) 9.57% 14.9% 19.8% 19% 10.4% 10.1% 12%
ROA (Net income/ Total Assets) 5.23% 6.54% 8.39% 8.18% 4.63% 5.07% 6.01%
Assets 1 24,753 27,279 33,208 37,086 37,543 41,657 44,775
Book Value Per Share - 29.40 34.20 36.10 36.90 - -
Cash Flow per Share - - - - - - -
Capex 1 3,289 6,883 7,367 4,012 1,930 2,739 2,457
Capex / Sales 32.74% 55.38% 44.16% 21.46% 12.47% 15.44% 12.34%
Announcement Date 20-03-09 21-03-09 22-03-08 23-03-14 24-03-15 - -
1TWD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
74.2 TWD
Average target price
69 TWD
Spread / Average Target
-7.01%
Consensus
  1. Stock Market
  2. Equities
  3. 6257 Stock
  4. Financials Sigurd Microelectronics Corporation