AUDEN TECHNO CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 129 TWD | -1.15% |
|
-0.77% | -15.69% |
| 05-07 | Auden Techno Corp. Announces Cash Dividend, Payable on July 31, 2024 | CI |
| 03-21 | Auden Techno Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 500.5 | 2,033 | 7,331 | 10,536 | 6,096 | 7,160 |
| Enterprise Value (EV) 1 | 220 | 1,820 | 6,755 | 10,127 | 5,285 | 6,611 |
| P/E ratio | 9.6 x | 34.2 x | 59.9 x | 38.2 x | 19.3 x | 34.7 x |
| Yield | 5.57% | 2% | 1.02% | 1.33% | 2.68% | 1.7% |
| Capitalization / Revenue | 0.67 x | 2.21 x | 6.54 x | 7.35 x | 3.55 x | 4.02 x |
| EV / Revenue | 0.29 x | 1.98 x | 6.02 x | 7.07 x | 3.08 x | 3.71 x |
| EV / EBITDA | 1.84 x | 16.2 x | 42 x | 46.3 x | 33.3 x | 24.3 x |
| EV / FCF | 2.05 x | 28.7 x | 94.4 x | -25.7 x | 28.4 x | -32.1 x |
| FCF Yield | 48.8% | 3.49% | 1.06% | -3.89% | 3.53% | -3.11% |
| Price to Book | 0.81 x | 3.1 x | 6.57 x | 7.96 x | 3.79 x | 4.31 x |
| Nbr of stocks (in thousands) | 40,614 | 40,696 | 46,696 | 46,722 | 46,713 | 46,800 |
| Reference price 2 | 12.32 | 49.95 | 157.0 | 225.5 | 130.5 | 153.0 |
| Announcement Date | 30/04/19 | 30/04/20 | 31/03/21 | 28/03/22 | 29/03/23 | 21/03/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 748 | 919.7 | 1,122 | 1,433 | 1,718 | 1,780 |
| EBITDA 1 | 119.4 | 112.1 | 160.8 | 218.8 | 158.8 | 272.3 |
| EBIT 1 | 63.52 | 47.43 | 100.1 | 155.1 | 95.93 | 227.2 |
| Operating Margin | 8.49% | 5.16% | 8.92% | 10.83% | 5.58% | 12.77% |
| Earnings before Tax (EBT) 1 | 90.97 | 75.36 | 143.9 | 315.7 | 402 | 269.1 |
| Net income 1 | 52.36 | 59.58 | 108 | 276 | 320.8 | 206.4 |
| Net margin | 7% | 6.48% | 9.63% | 19.26% | 18.67% | 11.6% |
| EPS 2 | 1.284 | 1.460 | 2.620 | 5.910 | 6.777 | 4.410 |
| Free Cash Flow 1 | 107.4 | 63.5 | 71.54 | -393.8 | 186.3 | -205.8 |
| FCF margin | 14.36% | 6.9% | 6.38% | -27.49% | 10.84% | -11.56% |
| FCF Conversion (EBITDA) | 89.95% | 56.65% | 44.5% | - | 117.33% | - |
| FCF Conversion (Net income) | 205.13% | 106.58% | 66.25% | - | 58.08% | - |
| Dividend per Share 2 | 0.6863 | 1.000 | 1.603 | 3.000 | 3.500 | 2.600 |
| Announcement Date | 30/04/19 | 30/04/20 | 31/03/21 | 28/03/22 | 29/03/23 | 21/03/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 281 | 213 | 576 | 408 | 811 | 550 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 107 | 63.5 | 71.5 | -394 | 186 | -206 |
| ROE (net income / shareholders' equity) | 9.66% | 8.62% | 12.1% | 22.5% | 21.7% | 12.6% |
| ROA (Net income/ Total Assets) | 4.11% | 2.56% | 4.01% | 4.71% | 2.24% | 4.59% |
| Assets 1 | 1,275 | 2,324 | 2,696 | 5,857 | 14,310 | 4,498 |
| Book Value Per Share 2 | 15.30 | 16.10 | 23.90 | 28.30 | 34.40 | 35.50 |
| Cash Flow per Share 2 | 7.430 | 8.230 | 14.30 | 14.30 | 30.20 | 24.70 |
| Capex 1 | 28.7 | 78.8 | 82.4 | 400 | 103 | 274 |
| Capex / Sales | 3.83% | 8.57% | 7.35% | 27.93% | 5.99% | 15.37% |
| Announcement Date | 30/04/19 | 30/04/20 | 31/03/21 | 28/03/22 | 29/03/23 | 21/03/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -15.69% | 202M | |
| -10.13% | 7.81B | |
| -21.22% | 2.73B | |
| +25.17% | 2.39B | |
| -39.68% | 1.39B | |
| -18.48% | 1.2B | |
| -8.80% | 1.07B | |
| -14.50% | 1.05B | |
| -21.76% | 687M | |
| +45.99% | 669M |
- Stock Market
- Equities
- 3138 Stock
- Financials Auden Techno Corp.
