Financials Syncmold Enterprise Corp.

Equities

1582

TW0001582005

Electronic Equipment & Parts

End-of-day quote Taiwan S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
90 TWD +0.45% Intraday chart for Syncmold Enterprise Corp. +1.81% +12.64%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 11,259 10,739 8,685 7,300 9,886 11,135 -
Enterprise Value (EV) 1 11,259 10,739 8,685 7,300 9,886 11,135 11,135
P/E ratio - - - - - - -
Yield - - - - - - -
Capitalization / Revenue 1.31 x 1.11 x 0.85 x 0.74 x 1.13 x 1.17 x 1.14 x
EV / Revenue 1.31 x 1.11 x 0.85 x 0.74 x 1.13 x 1.17 x 1.14 x
EV / EBITDA 7.34 x 5.81 x 10.7 x - 6.83 x 7.39 x 7.19 x
EV / FCF - 24.4 x -17.4 x - 10.2 x 4.95 x -
FCF Yield - 4.1% -5.75% - 9.85% 20.2% -
Price to Book - 1.82 x - - 1.47 x - -
Nbr of stocks (in thousands) 123,724 123,724 123,724 123,724 123,726 123,726 -
Reference price 2 91.00 86.80 70.20 59.00 79.90 90.00 90.00
Announcement Date 3/13/20 3/15/21 3/15/22 3/15/23 3/8/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 8,582 9,663 10,195 9,809 8,770 9,482 9,753
EBITDA 1 1,533 1,847 814.5 - 1,447 1,506 1,549
EBIT 1 1,278 1,532 394.2 343.8 780.4 1,086 1,120
Operating Margin 14.89% 15.85% 3.87% 3.5% 8.9% 11.45% 11.48%
Earnings before Tax (EBT) - - - - - - -
Net income - - - - - - -
Net margin - - - - - - -
EPS - - - - - - -
Free Cash Flow 1 - 440.7 -499.7 - 973.9 2,249 -
FCF margin - 4.56% -4.9% - 11.11% 23.72% -
FCF Conversion (EBITDA) - 23.85% - - 67.3% 149.34% -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 3/13/20 3/15/21 3/15/22 3/15/23 3/8/24 - -
1TWD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 2,626 2,750 2,765 - 2,458 1,783 - 2,261 1,973 2,391 2,593 2,442 2,176
EBITDA - - - - - - - - - - - - -
EBIT 1 93.17 76.64 51.5 - 57.4 83.53 - 296.3 181 269 318 285 227
Operating Margin 3.55% 2.79% 1.86% - 2.34% 4.68% - 13.1% 9.17% 11.25% 12.26% 11.67% 10.43%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income - - - 150.9 - - 251.7 - - - - - -
Net margin - - - - - - - - - - - - -
EPS - - - 1.090 - - 1.760 - - - - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 11/9/21 3/15/22 5/5/22 8/2/22 11/7/22 3/15/23 11/3/23 3/8/24 - - - - -
1TWD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - 441 -500 - 974 2,249 -
ROE (net income / shareholders' equity) 17% 17% 4.36% - 10.5% 12.5% 11.8%
ROA (Net income/ Total Assets) 10.2% 8.86% 2.14% - 5.47% 6.08% 6.13%
Assets - - - - - - -
Book Value Per Share - 47.70 - - 54.20 - -
Cash Flow per Share - - - - - - -
Capex 1 81.6 122 638 - 197 200 200
Capex / Sales 0.95% 1.26% 6.26% - 2.25% 2.11% 2.05%
Announcement Date 3/13/20 3/15/21 3/15/22 3/15/23 3/8/24 - -
1TWD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
90 TWD
Average target price
96.5 TWD
Spread / Average Target
+7.22%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 1582 Stock
  4. Financials Syncmold Enterprise Corp.