Stock 5403 DIMERCO DATA SYSTEM CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dimerco Data System Corporation

Equities

5403

TW0005403000

Computer Hardware

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
129 TWD -0.39% Intraday chart for Dimerco Data System Corporation +0.78% +12.66%
Apr. 12 Dimerco Data System Corporation Approves to Establish the Sustainable Development Committee CI
Mar. 13 Dimerco Data System Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,129 2,609 3,495 4,836 5,077 8,507
Enterprise Value (EV) 1 2,771 2,788 4,229 4,941 4,430 7,285
P/E ratio 11.1 x 10.6 x 10.8 x 12.1 x 10.2 x 14 x
Yield 8.82% 7.44% 5.38% 5.7% 7.32% 4.8%
Capitalization / Revenue 1.33 x 1.45 x 1.49 x 1.19 x 2.05 x 3.08 x
EV / Revenue 1.72 x 1.55 x 1.81 x 1.21 x 1.78 x 2.63 x
EV / EBITDA 12 x 9.48 x 11.5 x 8.94 x 7.69 x 11.3 x
EV / FCF -499 x 4.97 x -33.1 x 9.28 x 26.1 x 7.98 x
FCF Yield -0.2% 20.1% -3.02% 10.8% 3.84% 12.5%
Price to Book 1.68 x 1.93 x 2.28 x 2.67 x 2.46 x 3.59 x
Nbr of stocks (in thousands) 72,341 72,341 72,341 72,342 74,341 74,301
Reference price 2 29.44 36.06 48.31 66.85 68.30 114.5
Announcement Date 4/1/19 3/26/20 3/31/21 3/16/22 3/20/23 3/13/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,607 1,798 2,340 4,075 2,483 2,766
EBITDA 1 231.7 294.1 367.3 552.6 576.3 643.3
EBIT 1 211.1 270.5 345.6 514.2 536.9 620.7
Operating Margin 13.14% 15.04% 14.77% 12.62% 21.62% 22.44%
Earnings before Tax (EBT) 1 236.6 305.9 418 535 580.2 676.7
Net income 1 193.2 248.1 325.9 404.8 497.1 607.9
Net margin 12.02% 13.8% 13.93% 9.93% 20.02% 21.97%
EPS 2 2.641 3.394 4.459 5.533 6.720 8.170
Free Cash Flow 1 -5.553 561 -127.7 532.2 170 913
FCF margin -0.35% 31.19% -5.46% 13.06% 6.85% 33%
FCF Conversion (EBITDA) - 190.77% - 96.3% 29.5% 141.91%
FCF Conversion (Net income) - 226.11% - 131.49% 34.2% 150.19%
Dividend per Share 2 2.597 2.684 2.597 3.813 5.001 5.500
Announcement Date 4/1/19 3/26/20 3/31/21 3/16/22 3/20/23 3/13/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 641 179 735 105 - -
Net Cash position 1 - - - - 648 1,222
Leverage (Debt/EBITDA) 2.768 x 0.6088 x 2 x 0.1896 x - -
Free Cash Flow 1 -5.55 561 -128 532 170 913
ROE (net income / shareholders' equity) 14.9% 19% 21.9% 22.5% 20.9% 22.6%
ROA (Net income/ Total Assets) 4.68% 5.93% 5.53% 6.61% 6.78% 8.01%
Assets 1 4,125 4,183 5,893 6,121 7,329 7,585
Book Value Per Share 2 17.50 18.60 21.20 25.00 27.80 31.90
Cash Flow per Share 2 0.6700 0.2300 2.100 0.9300 6.370 14.50
Capex 1 5.58 9.87 12.8 52.8 11.9 6.05
Capex / Sales 0.35% 0.55% 0.55% 1.3% 0.48% 0.22%
Announcement Date 4/1/19 3/26/20 3/31/21 3/16/22 3/20/23 3/13/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Computer Peripherals

1st Jan change Capi.
DIMERCO DATA SYSTEM CORPORATION Stock Dimerco Data System Corporation
+12.66% 306M
SEIKO EPSON CORPORATION Stock Seiko Epson Corporation
+22.72% 5.58B
CHICONY ELECTRONICS CO., LTD. Stock Chicony Electronics Co., Ltd.
+15.71% 4.62B
SOCIÉTÉ INDUSTRIELLE ET FINANCIÈRE DE L'ARTOIS Stock Société Industrielle et Financière de l'Artois
-3.85% 1.42B
KNOWLES CORPORATION Stock Knowles Corporation
-9.49% 1.45B
PRIMAX ELECTRONICS LTD. Stock Primax Electronics Ltd.
+43.28% 1.35B
DIEBOLD NIXDORF, INCORPORATED Stock Diebold Nixdorf, Incorporated
+19.24% 1.3B
CHENBRO MICOM CO., LTD. Stock Chenbro Micom Co., Ltd.
+6.08% 1.05B
NIDEC CHAUN-CHOUNG TECHNOLOGY CORPORATION Stock Nidec Chaun-Choung Technology Corporation
+116.33% 889M
EIZO CORPORATION Stock EIZO Corporation
+2.33% 676M
Computer Peripherals
  1. Stock Market
  2. Equities
  3. 5403 Stock
  4. Financials Dimerco Data System Corporation