Stock 6464 TAIWAN OPTICAL PLATFORM CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Taiwan Optical Platform Co., Ltd.

Equities

6464

TW0006464001

Broadcasting

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
85.6 TWD +0.12% Intraday chart for Taiwan Optical Platform Co., Ltd. 0.00% -0.47%
Mar. 14 Taiwan Optical Platform Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 12 Taiwan Optical Platform Co., Ltd. announces an Equity Buyback for 2,000,000 shares, representing 1.57% for TWD 5,193.62 million. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 14,010 13,987 14,340 11,871 12,630 10,975
Enterprise Value (EV) 1 13,038 22,720 22,551 18,896 19,289 17,216
P/E ratio 21.9 x 20.1 x 13.5 x 11 x 14.5 x 14.9 x
Yield - 3.51% 2.3% 4.94% 5.17% -
Capitalization / Revenue 4.78 x 4.53 x 3.31 x 2.77 x 2.9 x 2.63 x
EV / Revenue 4.45 x 7.36 x 5.21 x 4.41 x 4.43 x 4.12 x
EV / EBITDA 10.1 x 17.1 x 11.2 x 9.66 x 10.2 x 9.67 x
EV / FCF 23.7 x 27.8 x 15.1 x 27.2 x 22.4 x 22.1 x
FCF Yield 4.22% 3.59% 6.64% 3.67% 4.47% 4.52%
Price to Book 2.15 x 2.15 x 2.03 x 1.48 x 1.56 x 1.39 x
Nbr of stocks (in thousands) 133,641 132,098 131,613 131,613 130,613 127,613
Reference price 2 104.8 105.9 109.0 90.20 96.70 86.00
Announcement Date 2/27/19 3/31/20 2/26/21 2/26/22 5/8/23 3/14/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,932 3,086 4,329 4,280 4,359 4,177
EBITDA 1 1,292 1,329 2,018 1,955 1,894 1,779
EBIT 1 760.7 827.9 1,460 1,497 1,451 1,349
Operating Margin 25.95% 26.82% 33.73% 34.99% 33.29% 32.3%
Earnings before Tax (EBT) 1 822.7 865.8 1,320 1,369 1,164 994.8
Net income 1 636.9 697.3 1,067 1,078 873.6 738
Net margin 21.73% 22.59% 24.64% 25.17% 20.04% 17.67%
EPS 2 4.791 5.276 8.082 8.168 6.650 5.770
Free Cash Flow 1 550.7 816.7 1,497 693.7 863 777.8
FCF margin 18.78% 26.46% 34.57% 16.21% 19.8% 18.62%
FCF Conversion (EBITDA) 42.63% 61.44% 74.18% 35.48% 45.58% 43.71%
FCF Conversion (Net income) 86.46% 117.13% 140.33% 64.38% 98.79% 105.39%
Dividend per Share - 3.715 2.511 4.455 5.000 -
Announcement Date 2/27/19 3/31/20 2/26/21 2/26/22 5/8/23 3/14/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 8,732 8,210 7,025 6,658 6,242
Net Cash position 1 972 - - - - -
Leverage (Debt/EBITDA) - 6.569 x 4.069 x 3.593 x 3.516 x 3.508 x
Free Cash Flow 1 551 817 1,497 694 863 778
ROE (net income / shareholders' equity) 9.7% 10.7% 15.6% 14.2% 10.9% 9.18%
ROA (Net income/ Total Assets) 5.26% 3.59% 4.55% 4.66% 4.69% 4.51%
Assets 1 12,111 19,416 23,441 23,105 18,621 16,381
Book Value Per Share 2 48.80 49.40 53.70 60.80 62.10 61.70
Cash Flow per Share 2 13.30 16.10 16.40 17.10 11.90 14.50
Capex 1 252 335 247 279 271 337
Capex / Sales 8.61% 10.86% 5.71% 6.53% 6.21% 8.08%
Announcement Date 2/27/19 3/31/20 2/26/21 2/26/22 5/8/23 3/14/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cable Service Providers

1st Jan change Capi.
TAIWAN OPTICAL PLATFORM CO., LTD. Stock Taiwan Optical Platform Co., Ltd.
-0.47% 335M
LIBERTY BROADBAND CORPORATION Stock Liberty Broadband Corporation
-38.89% 7.04B
SHENZHEN TOPWAY VIDEO COMMUNICATION CO., LTD Stock Shenzhen Topway Video Communication Co., Ltd
-34.90% 1.12B
JISHI MEDIA CO., LTD. Stock JiShi Media Co., Ltd.
-26.92% 641M
GUANGXI RADIO AND TELEVISION INFORMATION NETWORK CORPORATION LIMITED Stock Guangxi Radio and Television Information Network Corporation Limited
-30.25% 590M
HATHWAY CABLE AND DATACOM LIMITED Stock Hathway Cable and Datacom Limited
+4.72% 471M
SHAANXI BROADCAST & TV NETWORK INTERMEDIARY(GROUP)CO.,LTD. Stock Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd.
-27.48% 373M
DEN NETWORKS LIMITED Stock DEN Networks Limited
-7.01% 304M
WIDEOPENWEST, INC. Stock WideOpenWest, Inc.
-14.32% 289M
GTPL HATHWAY LIMITED Stock GTPL Hathway Limited
-6.15% 242M
Cable Service Providers
  1. Stock Market
  2. Equities
  3. 6464 Stock
  4. Financials Taiwan Optical Platform Co., Ltd.