Financials KYE Systems Corp.

Equities

2365

TW0002365004

Computer Hardware

End-of-day quote Taiwan S.E. 23:00:00 15/05/2024 BST 5-day change 1st Jan Change
22.65 TWD +2.26% Intraday chart for KYE Systems Corp. +10.22% +50.00%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,083 2,008 2,706 2,880 2,304 3,345
Enterprise Value (EV) 1 1,760 658.2 1,560 2,144 1,504 2,424
P/E ratio 22.2 x 13.4 x 18.8 x 57.4 x 42.3 x 46.3 x
Yield - - 2.52% 1.54% 1.92% 1.99%
Capitalization / Revenue 1.03 x 1.25 x 1.64 x 2.11 x 2.26 x 4.35 x
EV / Revenue 0.87 x 0.41 x 0.94 x 1.57 x 1.47 x 3.15 x
EV / EBITDA 18.4 x 6.12 x 7.69 x 24 x 35.5 x 62.5 x
EV / FCF 22.6 x 6.45 x -18.3 x -14.1 x 7.05 x 23.2 x
FCF Yield 4.43% 15.5% -5.48% -7.07% 14.2% 4.31%
Price to Book 0.66 x 0.62 x 0.91 x 0.99 x 0.78 x 1.12 x
Nbr of stocks (in thousands) 234,538 234,538 224,528 221,528 221,528 221,528
Reference price 2 8.880 8.560 12.05 13.00 10.40 15.10
Announcement Date 28/03/19 30/03/20 30/03/21 29/03/22 29/03/23 27/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,020 1,605 1,653 1,366 1,021 769.5
EBITDA 1 95.44 107.5 202.8 89.52 42.35 38.78
EBIT 1 48.03 53.28 161.8 51 11.12 6.632
Operating Margin 2.38% 3.32% 9.79% 3.73% 1.09% 0.86%
Earnings before Tax (EBT) 1 120.3 175.2 184.7 82.57 54.32 92.18
Net income 1 95.16 151.5 146.2 50.51 54.41 72.2
Net margin 4.71% 9.44% 8.85% 3.7% 5.33% 9.38%
EPS 2 0.4000 0.6400 0.6400 0.2266 0.2456 0.3259
Free Cash Flow 1 77.96 102.1 -85.4 -151.7 213.4 104.5
FCF margin 3.86% 6.36% -5.17% -11.1% 20.91% 13.58%
FCF Conversion (EBITDA) 81.68% 94.98% - - 503.87% 269.46%
FCF Conversion (Net income) 81.93% 67.4% - - 392.22% 144.71%
Dividend per Share - - 0.3041 0.2000 0.2000 0.3000
Announcement Date 28/03/19 30/03/20 30/03/21 29/03/22 29/03/23 27/03/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 322 1,349 1,146 736 800 921
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 78 102 -85.4 -152 213 104
ROE (net income / shareholders' equity) 2.87% 4.81% 4.69% 1.7% 1.82% 2.39%
ROA (Net income/ Total Assets) 0.61% 0.78% 2.69% 0.88% 0.2% 0.12%
Assets 1 15,551 19,317 5,441 5,768 27,689 61,395
Book Value Per Share 2 13.40 13.80 13.20 13.20 13.30 13.50
Cash Flow per Share 2 5.520 6.330 6.250 4.840 4.970 3.990
Capex 1 5.99 39.4 197 26.1 6.32 4.45
Capex / Sales 0.3% 2.46% 11.91% 1.91% 0.62% 0.58%
Announcement Date 28/03/19 30/03/20 30/03/21 29/03/22 29/03/23 27/03/24
1TWD in Million2TWD
Estimates
  1. Stock Market
  2. Equities
  3. 2365 Stock
  4. Financials KYE Systems Corp.