Financials Fabrinet

Equities

FN

KYG3323L1005

Electronic Equipment & Parts

Market Closed - Nyse 21:00:02 18/06/2024 BST 5-day change 1st Jan Change
254.3 USD +2.44% Intraday chart for Fabrinet +8.82% +33.63%

Valuation

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,830 2,292 3,536 2,983 4,714 9,193 - -
Enterprise Value (EV) 1 1,702 2,118 3,273 2,813 4,495 8,831 8,674 8,507
P/E ratio 15.4 x 20.7 x 24.3 x 15.1 x - 32.1 x 27.9 x 22 x
Yield - - - - - - - -
Capitalization / Revenue 1.15 x 1.4 x 1.88 x 1.32 x 1.78 x 3.22 x 2.89 x 2.56 x
EV / Revenue 1.07 x 1.29 x 1.74 x 1.24 x 1.7 x 3.09 x 2.73 x 2.37 x
EV / EBITDA 9.81 x 12 x 15.3 x 10.3 x 13.8 x 25.1 x 22.1 x 18 x
EV / FCF 13.2 x 19.6 x 43 x 81.2 x 29.6 x 32.7 x 36.7 x 33.4 x
FCF Yield 7.56% 5.11% 2.33% 1.23% 3.38% 3.06% 2.72% 2.99%
Price to Book - 2.36 x 3.18 x 2.39 x 3.2 x 5.35 x 4.62 x 3.96 x
Nbr of stocks (in thousands) 36,833 36,722 36,884 36,785 36,297 36,145 - -
Reference price 2 49.67 62.42 95.87 81.10 129.9 254.3 254.3 254.3
Announcement Date 19/08/19 17/08/20 16/08/21 15/08/22 21/08/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,584 1,642 1,879 2,262 2,645 2,855 3,183 3,592
EBITDA 1 173.5 176.4 214.1 272.9 324.7 352.3 392.4 472
EBIT 1 142.8 145.5 177.8 234.1 280.9 303.6 338.8 385.9
Operating Margin 9.01% 8.86% 9.46% 10.35% 10.62% 10.63% 10.64% 10.74%
Earnings before Tax (EBT) 1 126.2 119.2 150.5 - - 333 376 467
Net income 1 121 113.5 148.3 - - 290 331 412
Net margin 7.63% 6.91% 7.89% - - 10.16% 10.4% 11.47%
EPS 2 3.230 3.010 3.950 5.360 - 7.930 9.120 11.56
Free Cash Flow 1 128.7 108.3 76.13 34.66 152 270.2 236.3 254.3
FCF margin 8.13% 6.6% 4.05% 1.53% 5.74% 9.46% 7.42% 7.08%
FCF Conversion (EBITDA) 74.18% 61.42% 35.56% 12.7% 46.79% 76.71% 60.22% 53.88%
FCF Conversion (Net income) 106.43% 95.47% 51.32% - - 93.18% 71.39% 61.73%
Dividend per Share 2 - - - - - - - -
Announcement Date 19/08/19 17/08/20 16/08/21 15/08/22 21/08/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: Juni 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 566.6 564.4 587.9 655.4 668.7 665.3 655.9 685.5 712.7 731.5 731.6 749.5 788.3 795.2 835.9
EBITDA 1 68.5 69.34 72.89 81.05 83.67 86.07 79.98 84.28 88.61 90.45 90.5 92.8 96 94 99.7
EBIT 1 58.92 59.55 63.06 70 73.13 75.17 68.65 72.32 76.39 78.03 77.81 78.99 84.33 84.37 89.26
Operating Margin 10.4% 10.55% 10.73% 10.68% 10.94% 11.3% 10.47% 10.55% 10.72% 10.67% 10.64% 10.54% 10.7% 10.61% 10.68%
Earnings before Tax (EBT) - - - - - - - - - - - - - - -
Net income - - - - - - - - - - - - - - -
Net margin - - - - - - - - - - - - - - -
EPS - 1.350 1.510 1.760 - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 31/01/22 02/05/22 15/08/22 07/11/22 06/02/23 08/05/23 21/08/23 06/11/23 05/02/24 06/05/24 - - - - -
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 127 174 263 171 219 362 518 686
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 129 108 76.1 34.7 152 270 236 254
ROE (net income / shareholders' equity) 17.8% 15.3% 16.8% 18.3% 20.8% 18.2% 17.9% 18%
ROA (Net income/ Total Assets) 12.2% 10.7% 11.7% 13.3% 14.8% 13.6% 13.6% 13.5%
Assets 1 993.9 1,064 1,267 - - 2,134 2,442 3,062
Book Value Per Share 2 - 26.40 30.20 34.00 40.60 47.50 55.10 64.20
Cash Flow per Share 2 - - - - - 9.980 11.30 14.20
Capex 1 18.7 42.3 42.5 89.6 61.4 47.7 70 78
Capex / Sales 1.18% 2.58% 2.26% 3.96% 2.32% 1.67% 2.2% 2.17%
Announcement Date 19/08/19 17/08/20 16/08/21 15/08/22 21/08/23 - - -
1USD in Million2USD
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
B
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
254.3 USD
Average target price
227.1 USD
Spread / Average Target
-10.69%
Consensus
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW