Stock 3168 DATA IMAGE CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Data Image Corporation

Equities

3168

TW0003168001

Electronic Equipment & Parts

End-of-day quote Taiwan S.E.
Other stock markets
 03:30:00 14/05/2024 am IST 		5-day change 1st Jan Change
67.1 TWD +2.91% Intraday chart for Data Image Corporation +5.34% -2.04%
12/03 Data Image Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Data Image Corporation 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 1,117 1,771 1,863 2,786 2,998 4,754
Enterprise Value (EV) 1 1,035 1,444 1,606 2,761 2,482 3,914
P/E ratio 7.67 x 8.56 x 10.5 x 8.86 x 7.21 x 17.2 x
Yield 6.21% 5.88% 5.59% 7.47% 11.6% 5.84%
Capitalization / Revenue 0.38 x 0.65 x 0.66 x 0.65 x 0.61 x 1.21 x
EV / Revenue 0.35 x 0.53 x 0.57 x 0.64 x 0.5 x 1 x
EV / EBITDA 4.58 x 4.87 x 5.26 x 6.04 x 3.89 x 8.38 x
EV / FCF 10.4 x 5.02 x 84.2 x -11.2 x 4.11 x 5.98 x
FCF Yield 9.63% 19.9% 1.19% -8.95% 24.3% 16.7%
Price to Book 1.22 x 1.68 x 1.65 x 2.08 x 1.92 x 3.2 x
Nbr of stocks (in thousands) 69,400 69,400 69,400 69,400 69,400 69,400
Reference price 2 16.10 25.52 26.85 40.15 43.20 68.50
Announcement Date 29/04/19 24/03/20 19/04/21 31/03/22 19/04/23 12/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,946 2,711 2,837 4,320 4,922 3,916
EBITDA 1 225.9 296.6 305.4 456.9 637.5 467.2
EBIT 1 184.5 256 263.9 413.4 566.8 396.7
Operating Margin 6.26% 9.44% 9.3% 9.57% 11.52% 10.13%
Earnings before Tax (EBT) 1 173.9 268.7 240.1 397.6 570.1 398
Net income 1 110 208.7 179.1 318 421.9 278.9
Net margin 3.73% 7.7% 6.31% 7.36% 8.57% 7.12%
EPS 2 2.100 2.980 2.550 4.530 5.990 3.990
Free Cash Flow 1 99.72 287.7 19.07 -247 603.6 654.9
FCF margin 3.39% 10.61% 0.67% -5.72% 12.26% 16.72%
FCF Conversion (EBITDA) 44.14% 96.99% 6.25% - 94.68% 140.17%
FCF Conversion (Net income) 90.65% 137.82% 10.65% - 143.08% 234.85%
Dividend per Share 2 1.000 1.500 1.500 3.000 5.000 4.000
Announcement Date 29/04/19 24/03/20 19/04/21 31/03/22 19/04/23 12/03/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 82.1 328 257 25.2 516 839
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 99.7 288 19.1 -247 604 655
ROE (net income / shareholders' equity) 14.6% 21.2% 16.4% 19.1% 19.6% 13.4%
ROA (Net income/ Total Assets) 6.35% 8.77% 8.38% 8.2% 8.81% 6.91%
Assets 1 1,733 2,380 2,138 3,879 4,786 4,035
Book Value Per Share 2 13.20 15.20 16.20 19.30 22.50 21.40
Cash Flow per Share 2 4.730 7.030 5.440 10.60 12.20 13.70
Capex 1 24.2 38.9 42 33.3 25.7 25
Capex / Sales 0.82% 1.43% 1.48% 0.77% 0.52% 0.64%
Announcement Date 29/04/19 24/03/20 19/04/21 31/03/22 19/04/23 12/03/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Display Screens

1st Jan change Capi.
DATA IMAGE CORPORATION Stock Data Image Corporation
-2.04% 157M
CORNING INCORPORATED Stock Corning Incorporated
+13.92% 29.36B
TCL TECHNOLOGY GROUP CORPORATION Stock TCL Technology Group Corporation
+7.67% 11.87B
E INK HOLDINGS INC. Stock E Ink Holdings Inc.
+8.63% 7.72B
AUO CORPORATION Stock AUO Corporation
-2.20% 4.2B
EVERDISPLAY OPTRONICS (SHANGHAI) CO., LTD. Stock Everdisplay Optronics (Shanghai) Co., Ltd.
-12.76% 4.04B
CAIHONG DISPLAY DEVICES CO.,LTD. Stock Caihong Display Devices Co.,Ltd.
+17.93% 4.03B
INNOLUX CORPORATION Stock Innolux Corporation
-5.59% 3.78B
TIANMA MICROELECTRONICS CO., LTD. Stock Tianma Microelectronics Co., Ltd.
-26.01% 2.67B
LEYARD OPTOELECTRONIC CO., LTD. Stock Leyard Optoelectronic Co., Ltd.
-19.67% 1.68B
Display Screens
  1. Stock Market
  2. Equities
  3. 3168 Stock
  4. Financials Data Image Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW