Stock 6117 IN WIN DEVELOPMENT INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials In Win Development Inc.

Equities

6117

TW0006117005

Computer Hardware

End-of-day quote Taiwan S.E.
Other stock markets
 03:30:00 23/05/2024 am IST 		5-day change 1st Jan Change
121 TWD +10.00% Intraday chart for In Win Development Inc. +35.50% +57.76%
14/03 In Win Development Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 In Win Development Inc. 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 1,064 1,219 1,525 1,702 1,228 6,799
Enterprise Value (EV) 1 1,115 1,458 2,330 3,120 2,482 7,761
P/E ratio -5.57 x -7.95 x -20 x -19.5 x 22.4 x 75.2 x
Yield - - - - - -
Capitalization / Revenue 0.55 x 0.59 x 0.69 x 0.74 x 0.51 x 2.87 x
EV / Revenue 0.58 x 0.71 x 1.06 x 1.35 x 1.04 x 3.28 x
EV / EBITDA -6.92 x -30.8 x 273 x -434 x 19.4 x 30.9 x
EV / FCF -2.13 x 25 x -5.33 x -6.62 x 27.2 x 28.2 x
FCF Yield -46.9% 4% -18.8% -15.1% 3.68% 3.55%
Price to Book 0.75 x 0.99 x 1.32 x 1.61 x 1.09 x 5.6 x
Nbr of stocks (in thousands) 88,650 88,650 88,650 88,650 88,650 88,650
Reference price 2 12.00 13.75 17.20 19.20 13.85 76.70
Announcement Date 29/03/19 31/03/20 26/03/21 30/03/22 29/03/23 14/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,936 2,062 2,203 2,311 2,398 2,369
EBITDA 1 -161.2 -47.26 8.545 -7.182 127.7 250.9
EBIT 1 -256.7 -139.5 -70.15 -83.21 11.81 115.8
Operating Margin -13.26% -6.77% -3.18% -3.6% 0.49% 4.89%
Earnings before Tax (EBT) 1 -202.2 -142.3 -88.73 -96.42 47.37 93.58
Net income 1 -191 -153.3 -76.36 -87.06 54.73 90.63
Net margin -9.86% -7.44% -3.47% -3.77% 2.28% 3.83%
EPS 2 -2.154 -1.730 -0.8614 -0.9821 0.6174 1.020
Free Cash Flow 1 -523.5 58.25 -437.2 -471.6 91.4 275.4
FCF margin -27.04% 2.83% -19.84% -20.4% 3.81% 11.62%
FCF Conversion (EBITDA) - - - - 71.57% 109.74%
FCF Conversion (Net income) - - - - 167.01% 303.83%
Dividend per Share - - - - - -
Announcement Date 29/03/19 31/03/20 26/03/21 30/03/22 29/03/23 14/03/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 51.4 239 806 1,418 1,255 962
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -0.3188 x -5.049 x 94.28 x -197.5 x 9.824 x 3.832 x
Free Cash Flow 1 -523 58.3 -437 -472 91.4 275
ROE (net income / shareholders' equity) -12.5% -11.9% -7.6% -9% 4.29% 7.5%
ROA (Net income/ Total Assets) -5.2% -3.11% -1.5% -1.51% 0.2% 2.01%
Assets 1 3,675 4,936 5,075 5,765 27,242 4,503
Book Value Per Share 2 15.90 13.90 13.00 11.90 12.80 13.70
Cash Flow per Share 2 9.260 7.870 7.020 6.480 6.470 7.450
Capex 1 178 25.6 596 439 180 108
Capex / Sales 9.2% 1.24% 27.04% 19.01% 7.5% 4.58%
Announcement Date 29/03/19 31/03/20 26/03/21 30/03/22 29/03/23 14/03/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Computer Hardware

1st Jan change Capi.
IN WIN DEVELOPMENT INC. Stock In Win Development Inc.
+57.76% 333M
DELL TECHNOLOGIES INC. Stock Dell Technologies Inc.
+100.75% 109B
HP INC. Stock HP Inc.
+8.51% 31.95B
HEWLETT PACKARD ENTERPRISE COMPANY Stock Hewlett Packard Enterprise Company
+7.42% 23.71B
SEAGATE TECHNOLOGY HOLDINGS PLC Stock Seagate Technology Holdings plc
+9.48% 19.63B
LENOVO GROUP LIMITED Stock Lenovo Group Limited
+1.28% 17.98B
LOGITECH INTERNATIONAL S.A. Stock Logitech International S.A.
+9.10% 14.76B
ASUSTEK COMPUTER INC. Stock ASUSTeK Computer Inc.
+6.23% 11.97B
TD SYNNEX CORPORATION Stock TD SYNNEX Corporation
+19.51% 10.98B
WISTRON CORPORATION Stock Wistron Corporation
+15.62% 10.14B
Other Computer Hardware
  1. Stock Market
  2. Equities
  3. 6117 Stock
  4. Financials In Win Development Inc.