Stock 3178 GONGIN PRECISION IND. CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gongin Precision Ind. Co., Ltd

Equities

3178

TW0003178000

Semiconductor Equipment & Testing

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
121 TWD +1.26% Intraday chart for Gongin Precision Ind. Co., Ltd -2.42% +18.05%
Mar. 14 Gongin Precision Ind. Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Gongin Precision Ind. Co., Ltd 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 1,345 1,770 2,185 3,437 2,829 4,618
Enterprise Value (EV) 1 2,057 2,699 2,973 4,291 3,574 5,452
P/E ratio 14.1 x 32.3 x 20.7 x 38.2 x 12.6 x 22.7 x
Yield 3.35% 1.78% 2.47% 1.31% 3.98% -
Capitalization / Revenue 1.25 x 1.61 x 1.73 x 2.52 x 1.86 x 2.84 x
EV / Revenue 1.9 x 2.46 x 2.35 x 3.15 x 2.35 x 3.36 x
EV / EBITDA 9.98 x 11.7 x 9.31 x 14.3 x 8.92 x 12.5 x
EV / FCF -9.66 x -1,140 x 21.4 x -147 x 37.2 x 70.5 x
FCF Yield -10.4% -0.09% 4.67% -0.68% 2.69% 1.42%
Price to Book 1.55 x 2.02 x 2.3 x 3.48 x 2.4 x 3.62 x
Nbr of stocks (in thousands) 45,050 45,050 45,050 45,050 45,050 45,050
Reference price 2 29.85 39.30 48.50 76.30 62.80 102.5
Announcement Date 3/28/19 3/30/20 3/29/21 3/31/22 3/15/23 3/14/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,080 1,096 1,264 1,364 1,518 1,624
EBITDA 1 206.1 231 319.3 299.6 400.7 435.3
EBIT 1 78.47 75.88 154.2 121.2 222.2 265.2
Operating Margin 7.27% 6.92% 12.2% 8.89% 14.64% 16.33%
Earnings before Tax (EBT) 1 104.6 70.24 130.7 104.8 271.4 270.1
Net income 1 85.79 54.88 105.6 90.32 225.5 203.9
Net margin 7.94% 5.01% 8.35% 6.62% 14.85% 12.55%
EPS 2 2.120 1.218 2.340 2.000 5.000 4.520
Free Cash Flow 1 -212.9 -2.369 138.7 -29.24 96.17 77.31
FCF margin -19.71% -0.22% 10.97% -2.14% 6.33% 4.76%
FCF Conversion (EBITDA) - - 43.43% - 24% 17.76%
FCF Conversion (Net income) - - 131.34% - 42.65% 37.92%
Dividend per Share 2 1.000 0.7000 1.200 1.000 2.500 -
Announcement Date 3/28/19 3/30/20 3/29/21 3/31/22 3/15/23 3/14/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 712 929 788 853 745 834
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.454 x 4.021 x 2.467 x 2.848 x 1.86 x 1.917 x
Free Cash Flow 1 -213 -2.37 139 -29.2 96.2 77.3
ROE (net income / shareholders' equity) 10.6% 5.86% 11.1% 9.14% 20.5% 17.9%
ROA (Net income/ Total Assets) 2.68% 2.22% 4.27% 3.24% 5.33% 5.85%
Assets 1 3,204 2,469 2,474 2,784 4,233 3,488
Book Value Per Share 2 19.20 19.40 21.10 22.00 26.10 28.30
Cash Flow per Share 2 2.010 1.540 3.390 3.990 7.390 7.700
Capex 1 389 117 129 234 192 196
Capex / Sales 35.99% 10.65% 10.23% 17.15% 12.64% 12.04%
Announcement Date 3/28/19 3/30/20 3/29/21 3/31/22 3/15/23 3/14/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Semiconductor Machinery Manufacturing

1st Jan change Capi.
GONGIN PRECISION IND. CO., LTD Stock Gongin Precision Ind. Co., Ltd
+18.05% 167M
APPLIED MATERIALS, INC. Stock Applied Materials, Inc.
+25.49% 169B
ASM INTERNATIONAL N.V. Stock ASM International N.V.
+32.74% 32.77B
DISCO CORPORATION Stock Disco Corporation
+31.53% 31.67B
GLOBALFOUNDRIES, INC. Stock GlobalFoundries, Inc.
-20.15% 26.77B
NAURA TECHNOLOGY GROUP CO., LTD. Stock NAURA Technology Group Co., Ltd.
+27.65% 22.95B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA Stock Advanced Micro-Fabrication Equipment Inc. China
-12.08% 11.56B
HANMI SEMICONDUCTOR CO., LTD. Stock HANMI Semiconductor Co., Ltd.
+122.37% 9.62B
KOKUSAI ELECTRIC CORPORATION Stock Kokusai Electric Corporation
+31.00% 5.94B
ACM RESEARCH (SHANGHAI), INC. Stock ACM Research (Shanghai), Inc.
-19.16% 5.07B
Semiconductor Machinery Manufacturing
  1. Stock Market
  2. Equities
  3. 3178 Stock
  4. Financials Gongin Precision Ind. Co., Ltd