Financials IBASE Technology Inc.

Equities

8050

TW0008050006

Semiconductors

End-of-day quote Taipei Exchange 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
81.9 TWD -1.21% Intraday chart for IBASE Technology Inc. +0.61% +1.49%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 7,614 6,651 6,834 12,913 14,967 16,158
Enterprise Value (EV) 1 7,614 6,651 6,834 12,913 14,967 16,158
P/E ratio - - 17.1 x - - -
Yield - - - - - -
Capitalization / Revenue 1.98 x 1.54 x - 1.94 x 2.5 x 2.39 x
EV / Revenue 1.98 x 1.54 x - 1.94 x 2.5 x 2.39 x
EV / EBITDA - - - - - -
EV / FCF -14,123,493 x -5,627,286 x - -11,340,183 x - -
FCF Yield -0% -0% - -0% - -
Price to Book 1.53 x 1.32 x - 1.55 x 2.3 x 1.84 x
Nbr of stocks (in thousands) 173,235 171,872 167,712 167,056 185,469 197,293
Reference price 2 43.95 38.70 40.75 77.30 80.70 81.90
Announcement Date 3/1/20 2/25/21 3/29/22 2/24/23 2/29/24 -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales 1 3,840 4,308 - 6,641 5,997 6,770
EBITDA - - - - - -
EBIT 1 140.8 -39.69 - 993.1 455.3 645
Operating Margin 3.67% -0.92% - 14.95% 7.59% 9.53%
Earnings before Tax (EBT) - - - - - -
Net income - - 312.5 - - -
Net margin - - - - - -
EPS - - 2.390 - - -
Free Cash Flow -539.1 -1,182 - -1,139 - -
FCF margin -14.04% -27.44% - -17.15% - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/1/20 2/25/21 3/29/22 2/24/23 2/29/24 -
1TWD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 1,477 1,431 1,866 1,867 1,587 1,539 1,454 1,331 1,397 1,600 1,859 1,914
EBITDA - - - - - - - - - - - -
EBIT 1 180.2 209.4 318.4 - 199.3 68.82 114.3 72.89 124 125 191 205
Operating Margin 12.21% 14.63% 17.06% - 12.56% 4.47% 7.86% 5.48% 8.88% 7.81% 10.27% 10.71%
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income - - - - - - - - - - - -
Net margin - - - - - - - - - - - -
EPS - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 5/4/22 8/3/22 11/2/22 2/24/23 5/15/23 8/9/23 11/8/23 2/29/24 - - - -
1TWD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow -539 -1,182 - -1,139 - -
ROE (net income / shareholders' equity) 5.06% - - 19.8% - -
ROA (Net income/ Total Assets) 3.4% - - 9.89% - -
Assets - - - - - -
Book Value Per Share 1 28.70 29.40 - 49.90 35.00 44.40
Cash Flow per Share - - - - - -
Capex 722 809 - 1,617 - -
Capex / Sales 18.81% 18.79% - 24.35% - -
Announcement Date 3/1/20 2/25/21 3/29/22 2/24/23 2/29/24 -
1TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
81.9
Average target price
-
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 8050 Stock
  4. Financials IBASE Technology Inc.