EPISIL TECHNOLOGIES INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 65.5 TWD | 0.00% |
|
-6.56% | -9.15% |
| 04/03 | Episil Technologies Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 27/02 | Episil Technologies Inc. announced a financing transaction | CI |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 12,513 | 46,247 | 28,189 | 24,025 | 21,826 | - |
| Enterprise Value (EV) 1 | 12,513 | 46,247 | 28,189 | 22,799 | 21,247 | 21,407 |
| P/E ratio | -24.8 x | 196 x | 34.7 x | 361 x | 53.3 x | 29.8 x |
| Yield | - | - | - | - | 0.31% | 1.01% |
| Capitalization / Revenue | - | 6.36 x | 3.17 x | 3.39 x | 2.63 x | 2.32 x |
| EV / Revenue | - | 6.36 x | 3.17 x | 3.22 x | 2.56 x | 2.28 x |
| EV / EBITDA | - | - | - | 27 x | 16.8 x | 11.1 x |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | - | 10.6 x | 4.88 x | 4.35 x | 3.49 x | 3.22 x |
| Nbr of stocks (in thousands) | 3,08,193 | 3,23,407 | 3,33,203 | 3,33,216 | 3,33,216 | - |
| Reference price 2 | 40.60 | 143.0 | 84.60 | 72.10 | 65.50 | 65.50 |
| Announcement Date | 17/03/21 | 18/02/22 | 14/03/23 | 04/03/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 7,269 | 8,880 | 7,080 | 8,301 | 9,394 |
| EBITDA 1 | - | - | - | 844.7 | 1,263 | 1,935 |
| EBIT 1 | - | 485.7 | 1,103 | 135.6 | 884.6 | 958.9 |
| Operating Margin | - | 6.68% | 12.42% | 1.92% | 10.66% | 10.21% |
| Earnings before Tax (EBT) 1 | - | 488 | 1,287 | 179.9 | 635.5 | 1,125 |
| Net income 1 | -493.8 | 232 | 821 | 67.07 | 410.4 | 732.3 |
| Net margin | - | 3.19% | 9.25% | 0.95% | 4.94% | 7.8% |
| EPS 2 | -1.640 | 0.7300 | 2.440 | 0.2000 | 1.230 | 2.200 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | 0.2000 | 0.6600 |
| Announcement Date | 17/03/21 | 18/02/22 | 14/03/23 | 04/03/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | - | 1,968 | - | 2,422 | 2,098 | - | - | 1,786 | 1,609 | - | - | - | - |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | 208.3 | - | 347.1 | 119.3 | - | - | -6.573 | 1.658 | - | - | - | - |
| Operating Margin | - | 10.59% | - | 14.34% | 5.69% | - | - | -0.37% | 0.1% | - | - | - | - |
| Earnings before Tax (EBT) | - | 213.4 | - | 456.7 | 124.5 | - | - | 33.85 | 0.552 | - | - | - | - |
| Net income | 77.75 | 133 | 225.5 | 316.8 | 62.71 | 8.798 | - | 4.482 | -29.35 | - | - | - | - |
| Net margin | - | 6.76% | - | 13.08% | 2.99% | - | - | 0.25% | -1.82% | - | - | - | - |
| EPS 1 | 0.2400 | 0.4200 | 0.6800 | 0.9300 | 0.1800 | 0.0300 | 0.2500 | 0.0100 | -0.0900 | 0.1700 | 0.2200 | 0.3000 | 0.4100 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/11/21 | 18/02/22 | 12/08/22 | 14/11/22 | 14/03/23 | 15/05/23 | 10/08/23 | 10/11/23 | 04/03/24 | - | - | - | - |
1TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 1,225 | 579 | 418 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | 1.19% | 5.98% | 11.2% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 13.50 | 17.30 | 16.60 | 18.80 | 20.30 |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 17/03/21 | 18/02/22 | 14/03/23 | 04/03/24 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
65.5
TWD
Average target price
85
TWD
Spread / Average Target
+29.77%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -9.15% | 674M | |
| -17.06% | 14.85B | |
| +17.02% | 12.03B | |
| +20.88% | 8.81B | |
| +46.43% | 8.64B | |
| +7.39% | 8.57B | |
| -8.42% | 8.31B | |
| -12.78% | 7.1B | |
| -15.97% | 6.85B | |
| +27.91% | 6.56B |
- Stock Market
- Equities
- 3707 Stock
- Financials Episil Technologies Inc.