Stock 3581 ZEN VOCE CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zen Voce Corporation

Equities

3581

TW0003581005

Semiconductor Equipment & Testing

End-of-day quote Taipei Exchange
Other stock markets
 18:00:00 2024-05-20 EDT 		5-day change 1st Jan Change
28.6 TWD -0.69% Intraday chart for Zen Voce Corporation -1.21% +11.28%
03-26 Zen Voce Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Zen Voce Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 776.6 892.6 1,109 1,403 1,117 1,311
Enterprise Value (EV) 1 707.5 843.1 1,083 1,226 957.4 1,031
P/E ratio 21.4 x 16.7 x 14.5 x 13 x 17.4 x 47 x
Yield 4.67% 4% 4.14% 3.64% 3.65% -
Capitalization / Revenue 0.67 x 0.76 x 0.93 x 1.07 x 0.74 x 0.9 x
EV / Revenue 0.61 x 0.71 x 0.9 x 0.94 x 0.63 x 0.71 x
EV / EBITDA 8.57 x 8.76 x 7.93 x 7.7 x 5.57 x 12.7 x
EV / FCF 193 x 5.61 x -11.2 x 6.2 x 15.9 x 7.1 x
FCF Yield 0.52% 17.8% -8.94% 16.1% 6.31% 14.1%
Price to Book 1.07 x 1.22 x 1.45 x 1.71 x 1.31 x 1.56 x
Nbr of stocks (in thousands) 51,776 51,006 51,006 51,006 51,006 51,006
Reference price 2 15.00 17.50 21.75 27.50 21.90 25.70
Announcement Date 3/27/19 3/30/20 3/31/21 3/30/22 3/30/23 3/26/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,166 1,180 1,199 1,308 1,510 1,461
EBITDA 1 82.53 96.24 136.5 159.3 171.9 81.16
EBIT 1 69.53 84.88 124.6 148.7 159.3 69.66
Operating Margin 5.97% 7.19% 10.39% 11.37% 10.55% 4.77%
Earnings before Tax (EBT) 1 68.9 86.38 157.6 155.7 138.8 90.95
Net income 1 36.28 53.7 76.62 107.7 64.14 27.9
Net margin 3.11% 4.55% 6.39% 8.23% 4.25% 1.91%
EPS 2 0.7000 1.050 1.500 2.110 1.258 0.5471
Free Cash Flow 1 3.675 150.4 -96.75 197.8 60.4 145.2
FCF margin 0.32% 12.74% -8.07% 15.13% 4% 9.94%
FCF Conversion (EBITDA) 4.45% 156.29% - 124.21% 35.13% 178.96%
FCF Conversion (Net income) 10.13% 280.1% - 183.73% 94.16% 520.52%
Dividend per Share 2 0.7000 0.7000 0.9000 1.000 0.8000 -
Announcement Date 3/27/19 3/30/20 3/31/21 3/30/22 3/30/23 3/26/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 69.1 49.5 26.6 176 160 280
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 3.68 150 -96.7 198 60.4 145
ROE (net income / shareholders' equity) 6.18% 8.47% 13.4% 13.9% 9.43% 6.16%
ROA (Net income/ Total Assets) 2.75% 3.42% 4.88% 5.23% 5.02% 2.16%
Assets 1 1,319 1,572 1,570 2,060 1,279 1,293
Book Value Per Share 2 14.10 14.30 15.00 16.10 16.70 16.50
Cash Flow per Share 2 8.080 7.830 7.580 10.50 11.60 14.60
Capex 1 7.89 14.4 33.3 16.6 79.3 5.17
Capex / Sales 0.68% 1.22% 2.78% 1.27% 5.25% 0.35%
Announcement Date 3/27/19 3/30/20 3/31/21 3/30/22 3/30/23 3/26/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Semiconductor Testing Equipment & Service

1st Jan change Capi.
ZEN VOCE CORPORATION Stock Zen Voce Corporation
+11.28% 45.52M
KLA CORPORATION Stock KLA Corporation
+31.76% 104B
ADVANTEST CORPORATION Stock Advantest Corporation
+16.74% 26.11B
LASERTEC CORPORATION Stock Lasertec Corporation
+16.41% 25.04B
TERADYNE INC. Stock Teradyne Inc.
+28.65% 21.78B
TONGFU MICROELECTRONICS CO.,LTD Stock Tongfu Microelectronics Co.,Ltd
-11.46% 4.38B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD. Stock Tianshui Huatian Technology Co., Ltd.
-2.35% 3.67B
KING YUAN ELECTRONICS CO., LTD. Stock King Yuan Electronics Co., Ltd.
+6.48% 3.37B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD Stock Hangzhou Changchuan Technology Co.,Ltd
-20.32% 2.62B
SIGURD MICROELECTRONICS CORPORATION Stock Sigurd Microelectronics Corporation
+21.17% 1.12B
Semiconductor Testing Equipment & Service
  1. Stock Market
  2. Equities
  3. 3581 Stock
  4. Financials Zen Voce Corporation
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW