Stock 3484 SOLTEAM INCORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Solteam Incorporation

Equities

3484

TW0003484002

Electrical Components & Equipment

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
48.7 TWD -0.10% Intraday chart for Solteam Incorporation -3.37% +3.62%
Mar. 29 Solteam Incorporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Solteam Electronics 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 1,747 2,127 4,184 6,227 2,995 3,550
Enterprise Value (EV) 1 1,610 2,143 3,918 6,049 2,679 2,633
P/E ratio 14.2 x 13.9 x 11.7 x 11.4 x 9.02 x 32.8 x
Yield 5.19% 4.59% 5.33% 4.59% 5.82% -
Capitalization / Revenue 0.44 x 0.5 x 0.9 x 0.9 x 0.5 x 1.04 x
EV / Revenue 0.41 x 0.5 x 0.84 x 0.88 x 0.45 x 0.77 x
EV / EBITDA 5.93 x 6.46 x 6.93 x 7.72 x 5.03 x 11.8 x
EV / FCF -27.2 x 14.6 x 10.8 x 121 x 9.96 x 5.23 x
FCF Yield -3.67% 6.83% 9.3% 0.82% 10% 19.1%
Price to Book 1.01 x 1.22 x 2.12 x 2.71 x 1.18 x 1.32 x
Nbr of stocks (in thousands) 69,737 69,737 69,737 69,737 69,737 75,537
Reference price 2 25.05 30.50 60.00 89.30 42.95 47.00
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/30/23 3/29/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,944 4,246 4,658 6,912 5,977 3,414
EBITDA 1 271.7 331.5 565.6 783.6 532.1 222.7
EBIT 1 148.8 194.9 432 656.4 409.2 115.2
Operating Margin 3.77% 4.59% 9.27% 9.5% 6.85% 3.37%
Earnings before Tax (EBT) 1 143.8 180.4 399.9 645.2 406.5 179.2
Net income 1 124.4 153.8 362.5 568.8 353.3 115.4
Net margin 3.16% 3.62% 7.78% 8.23% 5.91% 3.38%
EPS 2 1.770 2.190 5.150 7.819 4.764 1.434
Free Cash Flow 1 -59.11 146.5 364.2 49.8 268.9 503.4
FCF margin -1.5% 3.45% 7.82% 0.72% 4.5% 14.75%
FCF Conversion (EBITDA) - 44.18% 64.4% 6.36% 50.53% 225.98%
FCF Conversion (Net income) - 95.23% 100.49% 8.76% 76.11% 436.35%
Dividend per Share 2 1.300 1.400 3.200 4.100 2.500 -
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/30/23 3/29/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 16.2 - - - -
Net Cash position 1 137 - 266 178 317 917
Leverage (Debt/EBITDA) - 0.0489 x - - - -
Free Cash Flow 1 -59.1 146 364 49.8 269 503
ROE (net income / shareholders' equity) 6.95% 8.39% 19.1% 26.1% 14.1% 4.39%
ROA (Net income/ Total Assets) 2.55% 3.31% 6.6% 8.07% 4.76% 1.44%
Assets 1 4,882 4,652 5,488 7,045 7,414 7,995
Book Value Per Share 2 24.80 25.00 28.30 32.90 36.20 35.60
Cash Flow per Share 2 12.90 11.70 15.90 19.40 24.60 24.20
Capex 1 46 36.5 16.4 163 336 58.2
Capex / Sales 1.17% 0.86% 0.35% 2.36% 5.62% 1.7%
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/30/23 3/29/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Electrical Components & Equipment

1st Jan change Capi.
SOLTEAM INCORPORATION Stock Solteam Incorporation
+3.62% 113M
SIEMENS AG Stock Siemens AG
+4.53% 149B
EATON CORPORATION PLC Stock Eaton Corporation plc
+34.66% 130B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+19.57% 130B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+12.90% 62.82B
AMETEK, INC. Stock AMETEK, Inc.
+7.65% 41.04B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+94.65% 35B
WEG S.A. Stock WEG S.A.
+6.26% 32.1B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-9.78% 32.1B
LEGRAND Stock Legrand
+3.97% 27.31B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. 3484 Stock
  4. Financials Solteam Incorporation