VISERA TECHNOLOGIES COMPANY LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 259 TWD | -1.52% |
|
-4.07% | -6.33% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 158,076 | 61,052 | 87,508 | 82,032 | - |
| Enterprise Value (EV) 1 | 158,076 | 61,052 | 79,423 | 74,012 | 71,486 |
| P/E ratio | 74.4 x | - | 245 x | 38.8 x | 24.7 x |
| Yield | - | - | 0.72% | 0.77% | 1.22% |
| Capitalization / Revenue | - | 6.73 x | 12.1 x | 8.18 x | 5.54 x |
| EV / Revenue | - | 6.73 x | 11 x | 7.38 x | 4.83 x |
| EV / EBITDA | - | - | 23.5 x | 32.4 x | 19.6 x |
| EV / FCF | - | - | 160 x | 33.4 x | 28.2 x |
| FCF Yield | - | - | 0.62% | 2.99% | 3.54% |
| Price to Book | - | 3.61 x | 5.26 x | 4.37 x | 3.71 x |
| Nbr of stocks (in thousands) | 293,277 | 315,512 | 316,484 | 316,724 | - |
| Reference price 2 | 539.0 | 193.5 | 276.5 | 259.0 | 259.0 |
| Announcement Date | 22-02-23 | 23-02-22 | 24-02-21 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 9,077 | 7,237 | 10,032 | 14,797 |
| EBITDA 1 | - | - | 3,382 | 2,281 | 3,643 |
| EBIT 1 | - | 2,069 | 278.1 | 2,299 | 3,643 |
| Operating Margin | - | 22.79% | 3.84% | 22.92% | 24.62% |
| Earnings before Tax (EBT) 1 | - | - | 315.4 | 2,325 | 3,687 |
| Net income 1 | 2,165 | - | 356.1 | 2,112 | 3,318 |
| Net margin | - | - | 4.92% | 21.05% | 22.42% |
| EPS 2 | 7.240 | - | 1.130 | 6.680 | 10.50 |
| Free Cash Flow 1 | - | - | 494.9 | 2,216 | 2,533 |
| FCF margin | - | - | 6.84% | 22.09% | 17.12% |
| FCF Conversion (EBITDA) | - | - | 14.63% | 97.15% | 69.53% |
| FCF Conversion (Net income) | - | - | 138.99% | 104.92% | 76.34% |
| Dividend per Share 2 | - | - | 2.000 | 2.000 | 3.150 |
| Announcement Date | 22-02-23 | 23-02-22 | 24-02-21 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,650 | 2,215 | 1,916 | 1,591 | 1,937 | 1,829 | 1,880 | 2,109 | 2,417 | 2,736 | 2,790 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 774.1 | 458.4 | 226 | 82.15 | 154.3 | 44.52 | -2.877 | 203.7 | 521.5 | 738 | 782.5 |
| Operating Margin | 29.21% | 20.7% | 11.79% | 5.16% | 7.97% | 2.43% | -0.15% | 9.66% | 21.58% | 26.98% | 28.05% |
| Earnings before Tax (EBT) 1 | 780.1 | 477.2 | - | - | - | - | 3.921 | 218 | 560 | 742 | 748 |
| Net income 1 | 624.1 | 381.8 | - | - | - | - | 32.27 | 181.9 | 504 | 668 | 673 |
| Net margin | 23.55% | 17.24% | - | - | - | - | 1.72% | 8.62% | 20.85% | 24.42% | 24.13% |
| EPS 2 | 2.100 | 1.200 | - | - | - | - | 0.1000 | 0.5700 | 1.590 | 2.110 | 2.130 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-08-10 | 22-11-09 | 23-02-22 | 23-05-11 | 23-08-10 | 23-11-02 | 24-02-21 | 24-05-10 | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | - | 8,084 | 8,020 | 10,546 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 495 | 2,216 | 2,533 |
| ROE (net income / shareholders' equity) | - | - | 2.12% | 11.3% | 15% |
| ROA (Net income/ Total Assets) | - | - | 1.4% | 7.7% | 10.8% |
| Assets 1 | - | - | 25,389 | 27,429 | 30,722 |
| Book Value Per Share 2 | - | 53.50 | 52.50 | 59.30 | 69.80 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 2,165 | 2,191 | 2,959 |
| Capex / Sales | - | - | 29.92% | 21.84% | 20% |
| Announcement Date | 22-02-23 | 23-02-22 | 24-02-21 | - | - |
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
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
259
TWD
Average target price
420
TWD
Spread / Average Target
+62.16%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -6.33% | 2.53B | |
| +81.49% | 2,212B | |
| +35.24% | 641B | |
| +19.40% | 618B | |
| +3.06% | 246B | |
| +25.89% | 203B | |
| +9.73% | 170B | |
| +42.07% | 134B | |
| -40.60% | 127B | |
| +44.84% | 112B |
- Stock Market
- Equities
- 6789 Stock
- Financials VisEra Technologies Company Ltd.
