COPARTNER TECHNOLOGY CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.1 TWD | -1.95% |
|
+0.67% | +1.34% |
| 14/05 | Copartner Technology Corporation Announces Compensation Committee Changes | CI |
| 21/03 | Copartner Technology Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,368 | 1,237 | 1,279 | 1,666 | 1,226 | 1,304 |
| Enterprise Value (EV) 1 | 1,300 | 1,387 | 1,546 | 2,593 | 1,822 | 2,359 |
| P/E ratio | 11.8 x | 25.1 x | 16 x | 20.4 x | -53.8 x | -3.6 x |
| Yield | 6.21% | 3.44% | 3.32% | 1.53% | 3.57% | - |
| Capitalization / Revenue | 0.33 x | 0.35 x | 0.36 x | 0.34 x | 0.29 x | 0.36 x |
| EV / Revenue | 0.32 x | 0.39 x | 0.43 x | 0.53 x | 0.44 x | 0.65 x |
| EV / EBITDA | 4.58 x | 7.19 x | 6.52 x | 11.4 x | 31.9 x | -8.95 x |
| EV / FCF | 6.62 x | 7.46 x | -34.8 x | -8.94 x | 4.49 x | -9.54 x |
| FCF Yield | 15.1% | 13.4% | -2.88% | -11.2% | 22.3% | -10.5% |
| Price to Book | 0.69 x | 0.68 x | 0.67 x | 0.86 x | 0.64 x | 0.88 x |
| Nbr of stocks (in thousands) | 87,550 | 87,550 | 87,550 | 87,550 | 87,550 | 87,550 |
| Reference price 2 | 15.63 | 14.13 | 14.61 | 19.03 | 14.00 | 14.90 |
| Announcement Date | 29/03/19 | 30/03/20 | 30/03/21 | 29/03/22 | 30/03/23 | 21/03/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,096 | 3,529 | 3,598 | 4,850 | 4,167 | 3,643 |
| EBITDA 1 | 283.9 | 193 | 237.3 | 228.4 | 57.2 | -263.6 |
| EBIT 1 | 188.7 | 93.37 | 142.4 | 126.8 | -52.15 | -360.8 |
| Operating Margin | 4.61% | 2.65% | 3.96% | 2.61% | -1.25% | -9.91% |
| Earnings before Tax (EBT) 1 | 215.7 | 106.3 | 141.3 | 141.9 | -15.87 | -354.9 |
| Net income 1 | 116.7 | 49.21 | 79.94 | 81.82 | -22.61 | -362.5 |
| Net margin | 2.85% | 1.39% | 2.22% | 1.69% | -0.54% | -9.95% |
| EPS 2 | 1.330 | 0.5621 | 0.9126 | 0.9320 | -0.2600 | -4.141 |
| Free Cash Flow 1 | 196.5 | 185.9 | -44.46 | -290 | 405.7 | -247.2 |
| FCF margin | 4.8% | 5.27% | -1.24% | -5.98% | 9.74% | -6.79% |
| FCF Conversion (EBITDA) | 69.22% | 96.31% | - | - | 709.2% | - |
| FCF Conversion (Net income) | 168.45% | 377.78% | - | - | - | - |
| Dividend per Share 2 | 0.9709 | 0.4854 | 0.4854 | 0.2913 | 0.5000 | - |
| Announcement Date | 29/03/19 | 30/03/20 | 30/03/21 | 29/03/22 | 30/03/23 | 21/03/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 151 | 267 | 927 | 596 | 1,054 |
| Net Cash position 1 | 68 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.7808 x | 1.126 x | 4.06 x | 10.42 x | -4 x |
| Free Cash Flow 1 | 197 | 186 | -44.5 | -290 | 406 | -247 |
| ROE (net income / shareholders' equity) | 6.03% | 2.67% | 4.34% | 4.26% | -1.27% | -21.1% |
| ROA (Net income/ Total Assets) | 3.1% | 1.51% | 2.22% | 1.86% | -0.74% | -5.19% |
| Assets 1 | 3,765 | 3,260 | 3,596 | 4,389 | 3,067 | 6,981 |
| Book Value Per Share 2 | 22.50 | 20.80 | 21.70 | 22.10 | 22.00 | 16.90 |
| Cash Flow per Share 2 | 13.60 | 14.10 | 13.80 | 9.480 | 14.40 | 12.30 |
| Capex 1 | 120 | 132 | 67.7 | 252 | 249 | 402 |
| Capex / Sales | 2.94% | 3.75% | 1.88% | 5.2% | 5.99% | 11.03% |
| Announcement Date | 29/03/19 | 30/03/20 | 30/03/21 | 29/03/22 | 30/03/23 | 21/03/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +1.34% | 41.92M | |
| -19.02% | 814M | |
| -3.08% | 757M | |
| -2.76% | 603M | |
| +57.89% | 521M | |
| +102.02% | 437M | |
| -25.83% | 247M | |
| -62.31% | 177M | |
| -1.66% | 163M | |
| +53.67% | 85.65M |
- Stock Market
- Equities
- 3550 Stock
- Financials Copartner Technology Corporation
