Stock 6409 VOLTRONIC POWER TECHNOLOGY CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Voltronic Power Technology Corp.

Equities

6409

TW0006409006

Electrical Components & Equipment

End-of-day quote Taiwan S.E.
Other stock markets
 23:00:00 27/06/2024 BST 		5-day change 1st Jan Change
1,925 TWD +5.77% Intraday chart for Voltronic Power Technology Corp. +2.67% +12.57%
06-14 Voltronic Power Technology Corp. Announces Tenure Expiration of the Members of Corporate Governance and Sustainability Committee CI
06-14 Voltronic Power Technology Corp. Announces Tenure Expiration of the Members of Nomination Committee CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 59,561 97,931 135,063 135,593 150,026 168,881 - -
Enterprise Value (EV) 1 56,649 93,224 132,546 131,404 145,813 163,896 162,552 160,929
P/E ratio 27.8 x 44.6 x 57.3 x 30.4 x 41.4 x 46.8 x 39.8 x 34.7 x
Yield 3.24% 2.1% 1.52% 1.46% 2.08% 1.81% 1.78% 2.2%
Capitalization / Revenue 4.6 x 7.17 x 7.97 x 5.97 x 7.92 x 8.24 x 7.13 x 6.09 x
EV / Revenue 4.38 x 6.83 x 7.82 x 5.78 x 7.69 x 8 x 6.86 x 5.8 x
EV / EBITDA 20.7 x 31.4 x 41.1 x 23.4 x 32.4 x 32.8 x 29 x 25.2 x
EV / FCF 22.1 x 41.6 x 74.5 x 30.4 x 37.9 x 42.4 x 36.4 x 32.1 x
FCF Yield 4.53% 2.4% 1.34% 3.29% 2.64% 2.36% 2.74% 3.11%
Price to Book 12.2 x 18.2 x 23.7 x 16.3 x 17.9 x 20.4 x 17.9 x 15.4 x
Nbr of stocks (in thousands) 87,468 87,439 87,419 87,763 87,735 87,731 - -
Reference price 2 680.9 1,120 1,545 1,545 1,710 1,925 1,925 1,925
Announcement Date 26/02/20 24/02/21 24/02/22 24/02/23 29/02/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 12,936 13,653 16,957 22,725 18,951 20,485 23,693 27,748
EBITDA 1 2,735 2,969 3,224 5,615 4,500 4,995 5,596 6,387
EBIT 1 2,557 2,730 2,925 5,288 4,138 4,384 5,111 5,932
Operating Margin 19.77% 20% 17.25% 23.27% 21.83% 21.4% 21.57% 21.38%
Earnings before Tax (EBT) 1 2,616 2,650 2,890 5,403 4,382 4,426 5,251 6,088
Net income 1 2,131 2,197 2,359 4,433 3,623 3,638 4,316 4,992
Net margin 16.47% 16.09% 13.91% 19.51% 19.12% 17.76% 18.21% 17.99%
EPS 2 24.50 25.14 26.97 50.90 41.31 41.14 48.37 55.51
Free Cash Flow 1 2,567 2,239 1,778 4,330 3,851 3,861 4,460 5,012
FCF margin 19.84% 16.4% 10.49% 19.05% 20.32% 18.85% 18.83% 18.06%
FCF Conversion (EBITDA) 93.86% 75.42% 55.17% 77.11% 85.6% 77.29% 79.71% 78.46%
FCF Conversion (Net income) 120.45% 101.9% 75.38% 97.67% 106.32% 106.14% 103.36% 100.39%
Dividend per Share 2 22.09 23.50 23.50 22.50 35.50 34.85 34.35 42.40
Announcement Date 26/02/20 24/02/21 24/02/22 24/02/23 29/02/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 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
Net sales 1 4,914 4,274 6,347 6,405 5,698 4,696 5,198 4,463 4,594 4,599 5,078 5,301 5,599 5,422 6,083
EBITDA - - - - - - - - - - - - - - -
EBIT 1 837.6 721.4 1,397 1,702 1,467 1,040 1,156 1,003 938.6 990.8 1,017 1,101 1,207 1,151 1,334
Operating Margin 17.05% 16.88% 22.01% 26.58% 25.75% 22.15% 22.24% 22.47% 20.43% 21.55% 20.03% 20.77% 21.56% 21.23% 21.94%
Earnings before Tax (EBT) 1 789.9 633.3 1,540 1,880 1,350 950.5 1,585 821.8 1,025 876.7 1,057 1,141 1,247 1,141 1,363
Net income 1 632 500.4 1,280 1,506 1,147 745.9 1,322 629.6 925 713.9 867 935 1,022 924 1,138
Net margin 12.86% 11.71% 20.17% 23.51% 20.12% 15.89% 25.43% 14.11% 20.14% 15.52% 17.07% 17.64% 18.25% 17.04% 18.7%
EPS 2 7.220 5.720 14.66 17.23 13.15 8.510 15.11 7.190 10.53 8.140 9.640 10.40 11.37 10.79 12.77
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 24/02/22 05/05/22 11/08/22 10/11/22 24/02/23 12/05/23 10/08/23 09/11/23 29/02/24 13/05/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 2,911 4,707 2,517 4,189 4,213 4,985 6,330 7,953
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,567 2,239 1,778 4,330 3,851 3,861 4,461 5,012
ROE (net income / shareholders' equity) 45.7% 43% 42.7% 63.1% 43.4% 36.4% 40.7% 47.7%
ROA (Net income/ Total Assets) 22.9% 19.7% 18.6% 30.1% 23.5% 23.5% 25.3% 25.9%
Assets 1 9,313 11,131 12,653 14,712 15,421 15,508 17,074 19,274
Book Value Per Share 2 55.80 61.50 65.30 95.10 95.30 94.30 108.0 125.0
Cash Flow per Share 2 34.50 30.30 26.30 66.10 46.60 49.80 54.00 59.80
Capex 1 431 387 520 1,451 232 302 305 375
Capex / Sales 3.33% 2.84% 3.07% 6.38% 1.22% 1.47% 1.29% 1.35%
Announcement Date 26/02/20 24/02/21 24/02/22 24/02/23 29/02/24 - - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Voltronic Power Technology Corp.

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1,925 TWD
Average target price
1,772 TWD
Spread / Average Target
-7.92%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Batteries & Uninterruptable Power Supplies

1st Jan change Capi.
VOLTRONIC POWER TECHNOLOGY CORP. Stock Voltronic Power Technology Corp.
+12.57% 4.9B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY) Stock CATL (Contemporary Amperex Technology)
+10.27% 112B
LG ENERGY SOLUTION, LTD. Stock LG Energy Solution, Ltd.
-23.63% 55.36B
TDK CORPORATION Stock TDK Corporation
+46.87% 23.32B
SAMSUNG SDI CO., LTD. Stock Samsung SDI Co., Ltd.
-25.00% 17.27B
ECOPRO BM. CO., LTD. Stock Ecopro BM. Co., Ltd.
-36.46% 12.54B
EVE ENERGY CO., LTD. Stock EVE Energy Co., Ltd.
-5.40% 11.54B
GOTION HIGH-TECH CO.,LTD. Stock Gotion High-Tech Co.,Ltd.
-10.93% 4.71B
ENERSYS Stock EnerSys
+1.67% 4.16B
SUNWODA ELECTRONIC CO.,LTD Stock Sunwoda Electronic Co.,Ltd
+2.78% 3.74B
Batteries & Uninterruptable Power Supplies
  1. Stock Market
  2. Equities
  3. 6409 Stock
  4. Financials Voltronic Power Technology Corp.