TAI-TECH ADVANCED ELECTRONICS CO., LTD. Financials TAI-TECH Advanced Electronics Co., Ltd.
Equities
3357
TW0003357000
Electronic Equipment & Parts
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 124.5 TWD | +0.81% |
|
-5.68% | +9.21% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8,841 | 13,459 | 8,255 | 11,632 | 12,703 | - |
| Enterprise Value (EV) 1 | 8,841 | 13,459 | 8,255 | 11,632 | 12,703 | 12,703 |
| P/E ratio | 12.2 x | - | 8.08 x | 19.9 x | 19.3 x | 17.1 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1.97 x | 2.18 x | - | 2.62 x | 2.56 x | 2.48 x |
| EV / Revenue | 1.97 x | 2.18 x | - | 2.62 x | 2.56 x | 2.48 x |
| EV / EBITDA | - | 7.79 x | - | 11.9 x | 6.82 x | 6.67 x |
| EV / FCF | - | -16 x | - | 12 x | 28.6 x | - |
| FCF Yield | - | -6.26% | - | 8.31% | 3.5% | - |
| Price to Book | - | 2.16 x | - | 1.74 x | 1.92 x | - |
| Nbr of stocks (in thousands) | 90,310 | 103,134 | 102,034 | 102,034 | 102,034 | - |
| Reference price 2 | 97.90 | 130.5 | 80.90 | 114.0 | 124.5 | 124.5 |
| Announcement Date | 21-03-01 | 22-02-25 | 23-03-01 | 24-02-29 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,478 | 6,165 | - | 4,432 | 4,962 | 5,119 |
| EBITDA 1 | - | 1,727 | - | 980.4 | 1,863 | 1,904 |
| EBIT 1 | - | 1,330 | - | 463.1 | 620.5 | 755 |
| Operating Margin | - | 21.58% | - | 10.45% | 12.51% | 14.75% |
| Earnings before Tax (EBT) 1 | - | - | - | 669.2 | 782.5 | 970 |
| Net income 1 | - | - | 1,039 | 593.4 | 657.5 | 741 |
| Net margin | - | - | - | 13.39% | 13.25% | 14.48% |
| EPS 2 | 8.010 | - | 10.01 | 5.730 | 6.445 | 7.260 |
| Free Cash Flow 1 | - | -842.7 | - | 966.7 | 444 | - |
| FCF margin | - | -13.67% | - | 21.81% | 8.95% | - |
| FCF Conversion (EBITDA) | - | - | - | 98.6% | 23.83% | - |
| FCF Conversion (Net income) | - | - | - | 162.92% | 67.53% | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 21-03-01 | 22-02-25 | 23-03-01 | 24-02-29 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,512 | 1,474 | 1,390 | 1,194 | 1,176 | 1,094 | 1,065 | 1,097 | 1,172 | 1,244 | 1,312 | 1,235 | 1,291 | 1,267 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 327.2 | 296 | 314.5 | 182.8 | 203.3 | 88.79 | 88.94 | 82.06 | 91.68 | 151.5 | 195.5 | 175.5 | 193 | 180 |
| Operating Margin | 21.64% | 20.08% | 22.63% | 15.31% | 17.29% | 8.12% | 8.35% | 7.48% | 7.82% | 12.18% | 14.91% | 14.21% | 14.95% | 14.21% |
| Earnings before Tax (EBT) 1 | - | - | - | - | 212.9 | 204.6 | 155.3 | 96.38 | 165.6 | 188 | 231 | 204.5 | 251 | 231 |
| Net income 1 | - | - | - | - | 177.6 | 169.6 | 127.9 | 118.3 | 144.7 | 160.5 | 187 | 170.5 | 190 | 179 |
| Net margin | - | - | - | - | 15.1% | 15.5% | 12.01% | 10.78% | 12.35% | 12.91% | 14.26% | 13.81% | 14.72% | 14.13% |
| EPS 2 | - | - | - | - | 1.730 | 1.660 | 1.250 | 1.100 | 1.330 | 1.575 | 1.830 | 1.670 | 1.860 | 1.750 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-02-25 | 22-04-28 | 22-08-05 | 22-11-08 | 23-05-08 | 23-08-09 | 23-11-08 | 24-02-29 | 24-05-10 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -843 | - | 967 | 444 | - |
| ROE (net income / shareholders' equity) | - | 24.5% | - | 8.99% | 9.72% | 10.1% |
| ROA (Net income/ Total Assets) | - | 15.2% | - | 5.89% | 6.25% | 6.73% |
| Assets 1 | - | - | - | 10,069 | 10,520 | 11,010 |
| Book Value Per Share 2 | - | 60.30 | - | 65.40 | 65.00 | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | - | 2,035 | - | 244 | 275 | 300 |
| Capex / Sales | - | 33.01% | - | 5.5% | 5.54% | 5.86% |
| Announcement Date | 21-03-01 | 22-02-25 | 23-03-01 | 24-02-29 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
124.5
TWD
Average target price
126
TWD
Spread / Average Target
+1.20%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +9.21% | 393M | |
| +29.69% | 77.21B | |
| +64.59% | 73.69B | |
| -6.23% | 33.77B | |
| -9.78% | 30.85B | |
| -7.65% | 14.19B | |
| -7.79% | 10.54B | |
| +11.67% | 10.07B | |
| -7.51% | 9.76B | |
| +30.14% | 8.64B |
- Stock Market
- Equities
- 3357 Stock
- Financials TAI-TECH Advanced Electronics Co., Ltd.