Stock 6683 KEYSTONE MICROTECH CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Keystone Microtech Corporation

Equities

6683

TW0006683006

Semiconductor Equipment & Testing

End-of-day quote Taipei Exchange
Other stock markets
 03:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
289 TWD +1.05% Intraday chart for Keystone Microtech Corporation -3.83% -7.37%
25/03 Keystone Microtech Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Keystone Microtech 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 2,423 6,106 8,448 8,664 4,887 8,492
Enterprise Value (EV) 1 2,022 5,357 7,642 7,682 3,713 7,071
P/E ratio 16.8 x 28.9 x 25.5 x 20.8 x 12.1 x 24.1 x
Yield 3.05% 1.77% 1.76% 2.44% 4.18% 2.1%
Capitalization / Revenue 3.74 x 7.41 x 6.88 x 5.85 x 3.2 x 6.02 x
EV / Revenue 3.12 x 6.5 x 6.22 x 5.18 x 2.43 x 5.01 x
EV / EBITDA 10.5 x 18.6 x 16.3 x 13.3 x 7.54 x 15 x
EV / FCF 79 x 38.8 x 60.8 x 31.9 x 13.6 x 19.1 x
FCF Yield 1.27% 2.58% 1.64% 3.13% 7.35% 5.24%
Price to Book 2.51 x 4.52 x 5.36 x 4.66 x 2.37 x 3.82 x
Nbr of stocks (in thousands) 24,625 27,076 27,076 27,076 27,226 27,218
Reference price 2 98.40 225.5 312.0 320.0 179.5 312.0
Announcement Date 11/03/19 31/03/20 17/03/21 25/03/22 29/03/23 25/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 647.8 824.3 1,229 1,482 1,529 1,410
EBITDA 1 193 287.6 467.4 578.2 492.1 471.4
EBIT 1 176.9 261.7 436.3 540.7 446.8 423.1
Operating Margin 27.3% 31.74% 35.51% 36.49% 29.22% 30%
Earnings before Tax (EBT) 1 183.9 252.7 412.8 526.7 513 442.7
Net income 1 146.3 206.9 334 419.7 406.5 354.2
Net margin 22.58% 25.1% 27.18% 28.33% 26.58% 25.12%
EPS 2 5.840 7.800 12.25 15.38 14.80 12.95
Free Cash Flow 1 25.6 138.1 125.7 240.7 272.8 370.5
FCF margin 3.95% 16.76% 10.23% 16.25% 17.84% 26.27%
FCF Conversion (EBITDA) 13.26% 48.02% 26.89% 41.63% 55.43% 78.61%
FCF Conversion (Net income) 17.5% 66.76% 37.63% 57.36% 67.11% 104.61%
Dividend per Share 2 3.000 4.000 5.500 7.800 7.503 6.550
Announcement Date 11/03/19 31/03/20 17/03/21 25/03/22 29/03/23 25/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 385.5 367.6 372.5 345.4 346.8 345.6
EBITDA - - - - - -
EBIT 1 135.2 123 114.1 97.3 87.87 123.8
Operating Margin 35.06% 33.47% 30.64% 28.17% 25.34% 35.83%
Earnings before Tax (EBT) 135.1 121.4 - - - -
Net income 101.5 103.2 - - - -
Net margin 26.33% 28.07% - - - -
EPS 3.730 3.770 - - - -
Dividend per Share - - - - - -
Announcement Date 08/11/21 07/03/22 15/05/23 08/08/23 06/11/23 25/03/24
1TWD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 401 749 806 982 1,174 1,421
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 25.6 138 126 241 273 371
ROE (net income / shareholders' equity) 15.9% 17.9% 22.8% 24.4% 20.7% 16.5%
ROA (Net income/ Total Assets) 10.5% 11.9% 14.4% 15.2% 11.8% 10.5%
Assets 1 1,397 1,745 2,319 2,757 3,449 3,374
Book Value Per Share 2 39.30 49.90 58.20 68.70 75.70 81.70
Cash Flow per Share 2 16.30 23.30 20.50 35.70 43.40 48.00
Capex 1 75.5 16.4 67.1 66.3 46.7 24
Capex / Sales 11.65% 1.98% 5.46% 4.48% 3.06% 1.7%
Announcement Date 11/03/19 31/03/20 17/03/21 25/03/22 29/03/23 25/03/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

Company calendar

Sector Semiconductor Testing Equipment & Service

1st Jan change Capi.
KEYSTONE MICROTECH CORPORATION Stock Keystone Microtech Corporation
-7.37% 241M
KLA CORPORATION Stock KLA Corporation
+21.50% 95.09B
ADVANTEST CORPORATION Stock Advantest Corporation
+12.34% 25.27B
LASERTEC CORPORATION Stock Lasertec Corporation
-8.31% 19.53B
TERADYNE INC. Stock Teradyne Inc.
+5.17% 17.46B
TONGFU MICROELECTRONICS CO.,LTD Stock Tongfu Microelectronics Co.,Ltd
-8.65% 4.41B
KING YUAN ELECTRONICS CO., LTD. Stock King Yuan Electronics Co., Ltd.
+12.49% 3.58B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD. Stock Tianshui Huatian Technology Co., Ltd.
-7.63% 3.48B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD Stock Hangzhou Changchuan Technology Co.,Ltd
-22.90% 2.53B
ISC CO., LTD. Stock ISC Co., Ltd.
-0.12% 1.19B
Semiconductor Testing Equipment & Service
  1. Stock Market
  2. Equities
  3. 6683 Stock
  4. Financials Keystone Microtech Corporation