Stock 3257 CHAMPION MICROELECTRONIC CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Champion Microelectronic Corporation

Equities

3257

TW0003257002

Semiconductors

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
61.6 TWD -0.65% Intraday chart for Champion Microelectronic Corporation +4.41% -15.96%
Mar. 29 Wisdom Bright Inc. announced that it has received $17.52 million in funding from Champion Microelectronic Corporation CI
Mar. 21 Wisdom Bright Inc. announced that it expects to receive $17.52 million in funding from Champion Microelectronic Corporation CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,185 4,059 6,363 5,492 3,448 5,851
Enterprise Value (EV) 1 2,216 3,190 5,493 4,447 2,875 4,988
P/E ratio 28.3 x 44 x 26.5 x 13.8 x 30.9 x 23.6 x
Yield 8.71% 4.27% 3.42% - 2.31% 4.09%
Capitalization / Revenue 4.11 x 5.9 x 5.94 x 4.24 x 6.36 x 5.45 x
EV / Revenue 2.86 x 4.64 x 5.13 x 3.43 x 5.3 x 4.64 x
EV / EBITDA 20 x 30.1 x 18.4 x 9.13 x 29.4 x 16.7 x
EV / FCF 18.4 x 28.6 x 23.2 x 18.4 x -18.7 x 17.5 x
FCF Yield 5.42% 3.49% 4.31% 5.42% -5.36% 5.7%
Price to Book 1.88 x 2.7 x 4.08 x 3.15 x 2.34 x 3.53 x
Nbr of stocks (in thousands) 80,030 80,030 79,724 79,824 79,824 79,824
Reference price 2 39.79 50.72 79.82 68.80 43.20 73.30
Announcement Date 3/14/19 3/20/20 2/25/21 2/21/22 2/23/23 3/12/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 775.7 687.6 1,071 1,296 542.2 1,074
EBITDA 1 110.9 105.9 297.9 486.9 97.79 299.5
EBIT 1 47.34 64.68 273.7 465.8 77.31 279.6
Operating Margin 6.1% 9.41% 25.54% 35.94% 14.26% 26.03%
Earnings before Tax (EBT) 1 128.2 100.5 275.8 474.5 124.4 294.1
Net income 1 113.3 93.11 239.8 401.2 112.3 249.4
Net margin 14.6% 13.54% 22.38% 30.95% 20.71% 23.22%
EPS 2 1.404 1.153 3.009 4.980 1.400 3.110
Free Cash Flow 1 120.1 111.4 236.6 241.2 -154 284.5
FCF margin 15.48% 16.2% 22.08% 18.61% -28.41% 26.5%
FCF Conversion (EBITDA) 108.27% 105.22% 79.43% 49.53% - 95%
FCF Conversion (Net income) 106.02% 119.67% 98.68% 60.12% - 114.09%
Dividend per Share 2 3.468 2.167 2.727 - 1.000 3.000
Announcement Date 3/14/19 3/20/20 2/25/21 2/21/22 2/23/23 3/12/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 969 869 870 1,045 573 863
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 120 111 237 241 -154 285
ROE (net income / shareholders' equity) 6.85% 5.82% 15.7% 24.3% 6.98% 15.9%
ROA (Net income/ Total Assets) 1.63% 2.32% 9.99% 15.4% 2.72% 10.2%
Assets 1 6,933 4,021 2,400 2,606 4,129 2,455
Book Value Per Share 2 21.20 18.80 19.60 21.90 18.40 20.80
Cash Flow per Share 2 6.960 9.910 5.280 10.90 6.510 10.10
Capex 1 21.5 2.78 3.69 39 19.1 1.38
Capex / Sales 2.77% 0.4% 0.34% 3.01% 3.52% 0.13%
Announcement Date 3/14/19 3/20/20 2/25/21 2/21/22 2/23/23 3/12/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Semiconductors

1st Jan change Capi.
CHAMPION MICROELECTRONIC CORPORATION Stock Champion Microelectronic Corporation
-15.96% 152M
NVIDIA CORPORATION Stock NVIDIA Corporation
+74.47% 2,160B
TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY LIMITED Stock Taiwan Semiconductor Manufacturing Company Limited
+33.22% 633B
BROADCOM INC. Stock Broadcom Inc.
+16.49% 620B
AMD (ADVANCED MICRO DEVICES) Stock AMD (Advanced Micro Devices)
+7.44% 259B
QUALCOMM, INC. Stock Qualcomm, Inc.
+14.67% 189B
TEXAS INSTRUMENTS INCORPORATED Stock Texas Instruments Incorporated
+3.50% 163B
INTEL CORPORATION Stock Intel Corporation
-39.36% 133B
MICRON TECHNOLOGY, INC. Stock Micron Technology, Inc.
+32.36% 127B
ARM HOLDINGS PLC Stock Arm Holdings plc
+34.69% 106B
Other Semiconductors
  1. Stock Market
  2. Equities
  3. 3257 Stock
  4. Financials Champion Microelectronic Corporation