UNIVACCO TECHNOLOGY INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.7 TWD | +5.17% |
|
+18.94% | +45.98% |
| 29/02 | Univacco Technology Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 23/02 | Univacco Technology Inc. Approves Cash Dividend for the Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,850 | 2,338 | 2,121 | 2,326 | 2,352 | 2,752 |
| Enterprise Value (EV) 1 | 2,187 | 2,625 | 2,473 | 2,693 | 2,601 | 2,911 |
| P/E ratio | 8.87 x | 11.3 x | 14.9 x | 15.6 x | 8.68 x | 13.4 x |
| Yield | 8.31% | 6.64% | 6.14% | 5.8% | 8% | 5.98% |
| Capitalization / Revenue | 0.74 x | 0.93 x | 0.9 x | 0.82 x | 0.84 x | 1.12 x |
| EV / Revenue | 0.88 x | 1.05 x | 1.04 x | 0.95 x | 0.93 x | 1.18 x |
| EV / EBITDA | 6.21 x | 6.7 x | 5.9 x | 5.26 x | 6.15 x | 8.13 x |
| EV / FCF | -9.78 x | 11.7 x | 12.8 x | 26.3 x | 14.3 x | 11.7 x |
| FCF Yield | -10.2% | 8.57% | 7.79% | 3.8% | 6.99% | 8.54% |
| Price to Book | 1.03 x | 1.3 x | 1.21 x | 1.32 x | 1.21 x | 1.4 x |
| Nbr of stocks (in thousands) | 96,090 | 94,091 | 93,033 | 93,033 | 94,091 | 94,091 |
| Reference price 2 | 19.25 | 24.85 | 22.80 | 25.00 | 25.00 | 29.25 |
| Announcement Date | 11/03/19 | 18/03/20 | 31/03/21 | 07/03/22 | 13/03/23 | 29/02/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,488 | 2,502 | 2,368 | 2,848 | 2,808 | 2,459 |
| EBITDA 1 | 351.9 | 391.7 | 418.8 | 512.2 | 423.2 | 357.9 |
| EBIT 1 | 227.5 | 272.1 | 290.7 | 379.6 | 290.4 | 228.5 |
| Operating Margin | 9.15% | 10.88% | 12.28% | 13.33% | 10.34% | 9.29% |
| Earnings before Tax (EBT) 1 | 253.4 | 256 | 191.3 | 193.3 | 352.7 | 235.9 |
| Net income 1 | 209.3 | 208.4 | 144.1 | 150.6 | 274.3 | 208.3 |
| Net margin | 8.41% | 8.33% | 6.08% | 5.29% | 9.77% | 8.47% |
| EPS 2 | 2.170 | 2.200 | 1.530 | 1.600 | 2.880 | 2.190 |
| Free Cash Flow 1 | -223.5 | 225.1 | 192.6 | 102.4 | 181.7 | 248.5 |
| FCF margin | -8.98% | 8.99% | 8.13% | 3.6% | 6.47% | 10.11% |
| FCF Conversion (EBITDA) | - | 57.45% | 46% | 20% | 42.93% | 69.43% |
| FCF Conversion (Net income) | - | 108% | 133.71% | 68.01% | 66.24% | 119.31% |
| Dividend per Share 2 | 1.600 | 1.650 | 1.400 | 1.450 | 2.000 | 1.750 |
| Announcement Date | 11/03/19 | 18/03/20 | 31/03/21 | 07/03/22 | 13/03/23 | 29/02/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 337 | 287 | 352 | 367 | 249 | 159 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.9572 x | 0.7333 x | 0.84 x | 0.7171 x | 0.5874 x | 0.444 x |
| Free Cash Flow 1 | -223 | 225 | 193 | 102 | 182 | 249 |
| ROE (net income / shareholders' equity) | 12.5% | 11.7% | 8.11% | 8.52% | 14.6% | 10.6% |
| ROA (Net income/ Total Assets) | 4.86% | 5.7% | 5.86% | 7.08% | 5.48% | 4.59% |
| Assets 1 | 4,311 | 3,659 | 2,458 | 2,126 | 5,007 | 4,535 |
| Book Value Per Share 2 | 18.60 | 19.10 | 18.80 | 19.00 | 20.70 | 20.80 |
| Cash Flow per Share 2 | 3.930 | 3.950 | 5.540 | 5.680 | 4.740 | 4.790 |
| Capex 1 | 276 | 285 | 106 | 152 | 121 | 133 |
| Capex / Sales | 11.09% | 11.38% | 4.47% | 5.35% | 4.32% | 5.39% |
| Announcement Date | 11/03/19 | 18/03/20 | 31/03/21 | 07/03/22 | 13/03/23 | 29/02/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +45.98% | 12Cr | |
| +5.41% | 11TCr | |
| -3.11% | 6.47TCr | |
| +73.33% | 4.97TCr | |
| +17.24% | 3.86TCr | |
| +6.13% | 3.25TCr | |
| +12.77% | 1.99TCr | |
| +15.03% | 1.69TCr | |
| +19.06% | 1.52TCr | |
| +6.28% | 1.44TCr |
- Stock Market
- Equities
- 3303 Stock
- Financials Univacco Technology Inc.
