Stock 8210 CHENBRO MICOM CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chenbro Micom Co., Ltd.

Equities

8210

TW0008210006

Computer Hardware

End-of-day quote Taiwan S.E.
Other stock markets
 03:30:00 29/04/2024 am IST 		5-day change 1st Jan Change
289.5 TWD +0.35% Intraday chart for Chenbro Micom Co., Ltd. +5.85% +6.63%
13/03 Chenbro Micom Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
12/03 Chenbro Micom Co., Ltd. Proposes Dividend Distribution for the Period from January 1, 2023 to December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 10,081 9,916 9,421 8,734 32,741 34,910 -
Enterprise Value (EV) 1 10,081 9,687 11,026 8,734 32,871 35,085 33,725
P/E ratio - 10.1 x 14 x 8.7 x 30.1 x 20.8 x 16.4 x
Yield - 4.88% 3.85% - 1.84% 2.53% 3.07%
Capitalization / Revenue 1.47 x 1.31 x 1 x 0.83 x 2.91 x 2.46 x 2 x
EV / Revenue 1.47 x 1.28 x 1.17 x 0.83 x 2.92 x 2.47 x 1.93 x
EV / EBITDA - 8.17 x 9.03 x 5.75 x 18.7 x 15.3 x 11.6 x
EV / FCF 9.92 x -14.3 x -7.1 x - 14.2 x 31.3 x 20.5 x
FCF Yield 10.1% -6.99% -14.1% - 7.02% 3.19% 4.88%
Price to Book - 2.52 x 2.27 x - 5.92 x 5.61 x 4.54 x
Nbr of stocks (in thousands) 1,19,726 1,20,926 1,20,788 1,20,632 1,20,594 1,20,587 -
Reference price 2 84.20 82.00 78.00 72.40 271.5 289.5 289.5
Announcement Date 18/03/20 22/03/21 15/03/22 16/03/23 13/03/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 6,835 7,545 9,423 10,558 11,247 14,200 17,481
EBITDA 1 - 1,185 1,221 1,518 1,760 2,286 2,898
EBIT 1 1,129 963.2 882.4 1,142 1,462 2,140 2,750
Operating Margin 16.52% 12.77% 9.36% 10.81% 13% 15.07% 15.73%
Earnings before Tax (EBT) 1 - 1,203 886 1,343 1,430 2,213 2,806
Net income 1 - 976.9 672.9 998.7 1,085 1,678 2,123
Net margin - 12.95% 7.14% 9.46% 9.65% 11.82% 12.14%
EPS 2 - 8.080 5.560 8.320 9.030 13.94 17.64
Free Cash Flow 1 1,016 -677 -1,552 - 2,309 1,120 1,646
FCF margin 14.87% -8.97% -16.47% - 20.53% 7.89% 9.42%
FCF Conversion (EBITDA) - - - - 131.17% 49% 56.79%
FCF Conversion (Net income) - - - - 212.68% 66.74% 77.53%
Dividend per Share 2 - 4.000 3.000 - 5.000 7.335 8.885
Announcement Date 18/03/20 22/03/21 15/03/22 16/03/23 13/03/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q3 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
Net sales 1 3,536 2,646 2,620 2,089 2,782 3,030 2,657 1,647 2,514 2,357 4,729 2,823 3,438 3,734 4,205 3,642
EBITDA 1 - - - - - - - - 411.3 350.5 887.6 517 595 631 657 -
EBIT 1 - 278.4 185.2 152.6 299.4 436.2 253.4 44.44 343.4 282.6 791.3 396.8 521 571.8 650.8 577
Operating Margin - 10.52% 7.07% 7.31% 10.76% 14.4% 9.53% 2.7% 13.66% 11.99% 16.73% 14.06% 15.15% 15.31% 15.47% 15.84%
Earnings before Tax (EBT) 1 - 283.8 205.2 170.4 373.3 594.9 204.1 28.58 378.3 326.3 696.4 437.2 540.5 579 656.2 582
Net income 1 - 215.2 154.2 126 276.9 439.1 156.7 27.72 249.2 250.4 558.1 346.2 398.5 437.8 495.5 446
Net margin - 8.13% 5.89% 6.03% 9.95% 14.49% 5.9% 1.68% 9.91% 10.62% 11.8% 12.27% 11.59% 11.72% 11.78% 12.25%
EPS 2 - 1.790 1.270 1.040 2.290 3.610 1.310 0.2300 2.070 2.070 4.640 2.878 3.310 3.638 4.118 3.700
Dividend per Share - - - - - - - - - - - - - - - -
Announcement Date 10/08/20 09/11/21 15/03/22 12/05/22 11/08/22 11/11/22 16/03/23 12/05/23 09/08/23 08/11/23 13/03/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - 1,605 - 129 175 -
Net Cash position 1 - 229 - - - - 1,185
Leverage (Debt/EBITDA) - - 1.315 x - 0.0734 x 0.0766 x -
Free Cash Flow 1 1,016 -677 -1,552 - 2,309 1,120 1,646
ROE (net income / shareholders' equity) 27.3% 26.2% 16.6% - 20.8% 26.3% 27.9%
ROA (Net income/ Total Assets) 14.9% 13.5% 6.98% - 8.24% 10.8% 12.6%
Assets 1 - 7,221 9,645 - 13,165 15,583 16,912
Book Value Per Share 2 - 32.50 34.40 - 45.80 51.60 63.80
Cash Flow per Share 2 - - - - 20.80 11.50 14.50
Capex 1 129 1,008 1,995 - 215 427 334
Capex / Sales 1.88% 13.36% 21.17% - 1.92% 3% 1.91%
Announcement Date 18/03/20 22/03/21 15/03/22 16/03/23 13/03/24 - -
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 Chenbro Micom Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
289.5 TWD
Average target price
294.2 TWD
Spread / Average Target
+1.64%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Computer Peripherals

1st Jan change Capi.
CHENBRO MICOM CO., LTD. Stock Chenbro Micom Co., Ltd.
+6.63% 1.07B
CHICONY ELECTRONICS CO., LTD. Stock Chicony Electronics Co., Ltd.
+18.57% 4.5B
KNOWLES CORPORATION Stock Knowles Corporation
-9.38% 1.44B
SOCIÉTÉ INDUSTRIELLE ET FINANCIÈRE DE L'ARTOIS Stock Société Industrielle et Financière de l'Artois
-3.85% 1.42B
PRIMAX ELECTRONICS LTD. Stock Primax Electronics Ltd.
+31.61% 1.24B
DIEBOLD NIXDORF, INCORPORATED Stock Diebold Nixdorf, Incorporated
+12.73% 1.2B
NIDEC CHAUN-CHOUNG TECHNOLOGY CORPORATION Stock Nidec Chaun-Choung Technology Corporation
+96.67% 805M
EIZO CORPORATION Stock EIZO Corporation
+1.01% 652M
SUZHOU LONGWAY ELETRONIC MACHINERY CO., LTD Stock Suzhou Longway Eletronic Machinery Co., Ltd
+6.85% 650M
CHENMING ELECTRONIC TECH. CORP. Stock Chenming Electronic Tech. Corp.
+52.88% 434M
Computer Peripherals
  1. Stock Market
  2. Equities
  3. 8210 Stock
  4. Financials Chenbro Micom Co., Ltd.