INTEGRATED SERVICE TECHNOLOGY INC. Financials Integrated Service Technology Inc.
Equities
3289
TW0003289005
Semiconductor Equipment & Testing
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 132.5 TWD | -0.38% |
|
-8.62% | +43.24% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 4,491 | 5,384 | 6,988 | 9,806 | - |
| Enterprise Value (EV) 1 | 4,491 | 5,384 | 6,988 | 9,806 | 9,806 |
| P/E ratio | 26.4 x | - | - | - | - |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 1.44 x | 1.83 x | 2.34 x | 2.23 x |
| EV / Revenue | - | 1.44 x | 1.83 x | 2.34 x | 2.23 x |
| EV / EBITDA | - | - | 5.93 x | 7.05 x | 6.95 x |
| EV / FCF | - | - | - | - | - |
| FCF Yield | - | - | - | - | - |
| Price to Book | - | - | - | - | - |
| Nbr of stocks (in thousands) | 84,575 | 76,691 | 75,541 | 74,009 | - |
| Reference price 2 | 53.10 | 70.20 | 92.50 | 132.5 | 132.5 |
| Announcement Date | 3/30/22 | 3/27/23 | 3/15/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 3,743 | 3,812 | 4,193 | 4,403 |
| EBITDA 1 | - | - | 1,178 | 1,390 | 1,410 |
| EBIT 1 | - | 334.9 | 303.8 | 597 | 754 |
| Operating Margin | - | 8.95% | 7.97% | 14.24% | 17.12% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | 179.7 | - | - | - | - |
| Net margin | - | - | - | - | - |
| EPS | 2.010 | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| FCF margin | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/30/22 | 3/27/23 | 3/15/24 | - | - |
1TWD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 981.8 | 981.3 | 973 | 933.1 | 924.2 | 1,012 | 1,019 | 1,061 | 1,101 | 1,096 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 46.21 | 104.4 | 104.3 | 47.43 | 47.62 | 127 | 132 | 152 | 186 | 186 |
| Operating Margin | - | 4.71% | 10.64% | 10.72% | 5.08% | 5.15% | 12.55% | 12.95% | 14.33% | 16.89% | 16.97% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 136.5 | - | - | - | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - | - | - | - | - |
| EPS | 1.820 | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/8/22 | 3/27/23 | 5/12/23 | 8/11/23 | 11/10/23 | 3/15/24 | - | - | - | - | - |
1TWD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 11.7% | 13.7% | 14.7% |
| ROA (Net income/ Total Assets) | - | - | 5.1% | 6.29% | 6.76% |
| Assets | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 650 | 720 | 300 |
| Capex / Sales | - | - | 17.06% | 17.17% | 6.81% |
| Announcement Date | 3/30/22 | 3/27/23 | 3/15/24 | - | - |
1TWD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
132.5
TWD
Average target price
161
TWD
Spread / Average Target
+21.51%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +43.24% | 303M | |
| +22.89% | 96.18B | |
| +7.36% | 24.95B | |
| +12.29% | 24.75B | |
| +11.58% | 18.9B | |
| -10.42% | 4.35B | |
| -3.29% | 3.66B | |
| +3.06% | 3.31B | |
| -22.98% | 2.54B | |
| +0.25% | 1.21B |
- Stock Market
- Equities
- 3289 Stock
- Financials Integrated Service Technology Inc.