Stock 3147 JETWELL COMPUTER CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jetwell Computer Co., Ltd.

Equities

3147

TW0003147005

Integrated Hardware & Software

End-of-day quote Taipei Exchange
Other stock markets
 23:00:00 16/05/2024 BST 		5-day change 1st Jan Change
130.5 TWD -1.51% Intraday chart for Jetwell Computer Co., Ltd. -4.04% +40.32%
03-27 Jetwell Computer Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Jetwell Computer Co., Ltd. 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 1 727.7 1,382 1,020 1,970 2,021 3,628
Enterprise Value (EV) 1 809.2 1,559 1,517 2,048 2,405 4,049
P/E ratio 7.43 x 12.1 x 8.98 x 10.2 x 7.54 x 12.6 x
Yield 7.94% 5.17% 7% 7.92% 8.69% 5.38%
Capitalization / Revenue 0.25 x 0.43 x 0.4 x 0.42 x 0.58 x 0.91 x
EV / Revenue 0.28 x 0.49 x 0.59 x 0.44 x 0.69 x 1.02 x
EV / EBITDA 7.52 x 10.3 x 11.3 x 8.2 x 9.01 x 12.1 x
EV / FCF -3.91 x 58.9 x -12.9 x 7.95 x -10.5 x 43.2 x
FCF Yield -25.6% 1.7% -7.78% 12.6% -9.52% 2.32%
Price to Book 1.19 x 2.07 x 1.45 x 1.88 x 1.74 x 2.85 x
Nbr of stocks (in thousands) 34,006 34,006 34,006 39,006 39,006 39,006
Reference price 2 21.40 40.65 30.00 50.50 51.80 93.00
Announcement Date 28/03/19 30/03/20 30/03/21 29/03/22 23/03/23 27/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,902 3,185 2,581 4,661 3,466 3,989
EBITDA 1 107.6 152.1 134.5 249.6 266.9 335.5
EBIT 1 105.3 148.5 130.8 245.3 262.5 329.2
Operating Margin 3.63% 4.66% 5.07% 5.26% 7.57% 8.25%
Earnings before Tax (EBT) 1 118.1 140.7 137.4 224 337.7 363
Net income 1 93.66 114.4 113.8 176.4 268.2 287.8
Net margin 3.23% 3.59% 4.41% 3.78% 7.74% 7.21%
EPS 2 2.880 3.360 3.340 4.930 6.870 7.370
Free Cash Flow 1 -207 26.47 -118 257.6 -229 93.8
FCF margin -7.13% 0.83% -4.57% 5.53% -6.61% 2.35%
FCF Conversion (EBITDA) - 17.41% - 103.22% - 27.96%
FCF Conversion (Net income) - 23.14% - 146.1% - 32.6%
Dividend per Share 2 1.700 2.100 2.100 4.000 4.500 5.000
Announcement Date 28/03/19 30/03/20 30/03/21 29/03/22 23/03/23 27/03/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 81.5 177 497 78 384 421
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.7576 x 1.164 x 3.692 x 0.3126 x 1.439 x 1.256 x
Free Cash Flow 1 -207 26.5 -118 258 -229 93.8
ROE (net income / shareholders' equity) 17.2% 17.9% 16.6% 20.1% 24.3% 23.6%
ROA (Net income/ Total Assets) 5.54% 6.66% 4.67% 7.34% 7.25% 7.61%
Assets 1 1,691 1,719 2,438 2,402 3,697 3,784
Book Value Per Share 2 18.00 19.60 20.70 26.90 29.80 32.70
Cash Flow per Share 2 1.250 1.270 1.620 0.6400 1.580 7.310
Capex 1 4.14 22.4 34.5 1.01 64.7 19
Capex / Sales 0.14% 0.7% 1.34% 0.02% 1.87% 0.48%
Announcement Date 28/03/19 30/03/20 30/03/21 29/03/22 23/03/23 27/03/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Integrated Hardware & Software

1st Jan change Capi.
JETWELL COMPUTER CO., LTD. Stock Jetwell Computer Co., Ltd.
+40.32% 158M
CDW CORPORATION Stock CDW Corporation
-1.62% 30.06B
MOBILEYE GLOBAL INC. Stock Mobileye Global Inc.
-34.03% 23.05B
UNISPLENDOUR CORPORATION LIMITED Stock Unisplendour Corporation Limited
+13.49% 8.7B
TATA TECHNOLOGIES LIMITED Stock Tata Technologies Limited
-11.33% 5.1B
TSINGHUA TONGFANG CO., LTD. Stock Tsinghua Tongfang Co., Ltd.
-20.14% 2.72B
AISINO CO.LTD. Stock Aisino Co.Ltd.
-21.33% 2.15B
PC CONNECTION, INC. Stock PC Connection, Inc.
+1.16% 1.79B
YUBICO AB Stock Yubico AB
+67.56% 1.77B
SESA S.P.A. Stock SeSa S.p.A.
-14.96% 1.76B
Integrated Hardware & Software
  1. Stock Market
  2. Equities
  3. 3147 Stock
  4. Financials Jetwell Computer Co., Ltd.