Financials Fitipower Integrated Technology Inc.

Equities

4961

TW0004961008

Semiconductors

End-of-day quote Taiwan S.E. 03:30:00 30/04/2024 am IST 5-day change 1st Jan Change
246 TWD -1.01% Intraday chart for Fitipower Integrated Technology Inc. +10.56% -4.47%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 6,230 20,445 52,502 21,503 31,161 30,254 -
Enterprise Value (EV) 1 6,230 20,445 52,502 21,503 31,161 30,254 30,254
P/E ratio 19.9 x - - - 19.5 x 14.4 x 13.9 x
Yield - - - - - - -
Capitalization / Revenue - 1.88 x 2.3 x 1.09 x 1.91 x 1.67 x 1.6 x
EV / Revenue - 1.88 x 2.3 x 1.09 x 1.91 x 1.67 x 1.6 x
EV / EBITDA - - 6.6 x 5.02 x 10 x 3.62 x 6.69 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - 3.78 x - - 1.8 x 1.55 x -
Nbr of stocks (in thousands) 1,07,697 1,08,042 1,21,015 1,21,015 1,21,014 1,21,014 -
Reference price 2 57.85 189.2 433.8 177.7 257.5 250.0 250.0
Announcement Date 30/03/20 29/03/21 17/03/22 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
Net sales 1 - 10,880 22,868 19,680 16,287 18,113 18,929
EBITDA 1 - - 7,956 4,287 3,117 8,353 4,522
EBIT 1 - 793.2 7,717 3,869 2,346 2,947 2,426
Operating Margin - 7.29% 33.75% 19.66% 14.4% 16.27% 12.82%
Earnings before Tax (EBT) 1 - - - - 2,802 2,533 2,633
Net income 1 308.5 - - - 2,150 2,102 2,185
Net margin - - - - 13.2% 11.61% 11.54%
EPS 2 2.908 - - - 13.23 17.34 18.02
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 30/03/20 29/03/21 17/03/22 24/02/23 29/02/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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 - 6,300 5,962 5,397 - 4,130 3,937 4,341 4,242 3,767 3,790 4,124 4,704 4,426 4,043
EBITDA - - - - - - - - - - - - - - -
EBIT 1 - 1,983 1,932 1,155 - 330.6 491.2 623.1 650.3 581.4 564.5 599.5 689 630.5 493
Operating Margin - 31.48% 32.41% 21.41% - 8.01% 12.48% 14.35% 15.33% 15.43% 14.89% 14.54% 14.65% 14.25% 12.19%
Earnings before Tax (EBT) 1 - - - - - - - 781.5 796.6 680.5 569 607 712 644 541
Net income 1 1,913 - - - 461.2 - 420.4 582.4 611.2 536.2 472 504 591 535 449
Net margin - - - - - - 10.68% 13.42% 14.41% 14.23% 12.45% 12.22% 12.56% 12.09% 11.11%
EPS 2 16.63 - - - 3.769 - 3.462 4.800 3.970 4.060 3.890 4.160 4.870 4.410 3.700
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 08/11/21 17/03/22 05/05/22 03/08/22 31/10/22 24/02/23 12/05/23 26/07/23 25/10/23 29/02/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - - 55.3% 18.5% 10.1% 9.14% 9.05%
ROA (Net income/ Total Assets) - - 34.9% 12.3% 8.65% 7.45% 7.45%
Assets 1 - - - - 24,872 28,215 29,329
Book Value Per Share 2 - 50.00 - - 143.0 161.0 -
Cash Flow per Share - - - - - - -
Capex 1 - - 510 668 379 589 557
Capex / Sales - - 2.23% 3.4% 2.33% 3.25% 2.94%
Announcement Date 30/03/20 29/03/21 17/03/22 24/02/23 29/02/24 - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
250 TWD
Average target price
292.5 TWD
Spread / Average Target
+17.00%
Consensus
  1. Stock Market
  2. Equities
  3. 4961 Stock
  4. Financials Fitipower Integrated Technology Inc.