VISERA TECHNOLOGIES COMPANY LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 260 TWD | -1.14% |
|
+0.58% | -5.97% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 158,076 | 61,052 | 87,508 | 82,348 | - |
| Enterprise Value (EV) 1 | 158,076 | 61,052 | 79,423 | 72,446 | 70,786 |
| P/E ratio | 74.4 x | - | 245 x | 51.6 x | 27.2 x |
| Yield | - | - | 0.72% | 0.58% | 1.1% |
| Capitalization / Revenue | - | 6.73 x | 12.1 x | 8.06 x | 5.79 x |
| EV / Revenue | - | 6.73 x | 11 x | 7.09 x | 4.98 x |
| EV / EBITDA | - | - | 23.5 x | 40.3 x | 20.9 x |
| EV / FCF | - | - | 160 x | -102 x | -115 x |
| FCF Yield | - | - | 0.62% | -0.98% | -0.87% |
| Price to Book | - | 3.61 x | 5.26 x | 4.56 x | 4.02 x |
| Nbr of stocks (in thousands) | 293,277 | 315,512 | 316,484 | 316,724 | - |
| Reference price 2 | 539.0 | 193.5 | 276.5 | 260.0 | 260.0 |
| Announcement Date | 2/23/22 | 2/22/23 | 2/21/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 9,077 | 7,237 | 10,216 | 14,213 |
| EBITDA 1 | - | - | 3,382 | 1,797 | 3,388 |
| EBIT 1 | - | 2,069 | 278.1 | 1,797 | 3,388 |
| Operating Margin | - | 22.79% | 3.84% | 17.59% | 23.84% |
| Earnings before Tax (EBT) 1 | - | - | 315.4 | 1,790 | 3,359 |
| Net income 1 | 2,165 | - | 356.1 | 1,596 | 3,023 |
| Net margin | - | - | 4.92% | 15.62% | 21.27% |
| EPS 2 | 7.240 | - | 1.130 | 5.040 | 9.550 |
| Free Cash Flow 1 | - | - | 494.9 | -712 | -615 |
| FCF margin | - | - | 6.84% | -6.97% | -4.33% |
| FCF Conversion (EBITDA) | - | - | 14.63% | - | - |
| FCF Conversion (Net income) | - | - | 138.99% | - | - |
| Dividend per Share 2 | - | - | 2.000 | 1.510 | 2.860 |
| Announcement Date | 2/23/22 | 2/22/23 | 2/21/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,650 | 2,215 | 1,916 | 1,591 | 1,937 | 1,829 | 1,880 | 2,109 | 2,399 | 2,809 | 2,899 | 2,808 | 3,375 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 774.1 | 458.4 | 226 | 82.15 | 154.3 | 44.52 | -2.877 | 203.7 | 370 | 597 | 626 | 513 | 762 |
| Operating Margin | 29.21% | 20.7% | 11.79% | 5.16% | 7.97% | 2.43% | -0.15% | 9.66% | 15.42% | 21.25% | 21.59% | 18.27% | 22.58% |
| Earnings before Tax (EBT) 1 | 780.1 | 477.2 | - | - | - | - | 3.921 | 218 | 362 | 590 | 619 | 506 | 755 |
| Net income 1 | 624.1 | 381.8 | - | - | - | - | 32.27 | 181.9 | 326 | 531 | 557 | 455 | 680 |
| Net margin | 23.55% | 17.24% | - | - | - | - | 1.72% | 8.62% | 13.59% | 18.9% | 19.21% | 16.2% | 20.15% |
| EPS 2 | 2.100 | 1.200 | - | - | - | - | 0.1000 | 0.5700 | 1.030 | 1.680 | 1.760 | 1.440 | 2.150 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/10/22 | 11/9/22 | 2/22/23 | 5/11/23 | 8/10/23 | 11/2/23 | 2/21/24 | 5/10/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | - | 8,084 | 9,902 | 11,562 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 495 | -712 | -615 |
| ROE (net income / shareholders' equity) | - | - | 2.12% | 8.8% | 14.8% |
| ROA (Net income/ Total Assets) | - | - | 1.4% | 6.2% | 10.6% |
| Assets 1 | - | - | 25,389 | 25,742 | 28,519 |
| Book Value Per Share 2 | - | 53.50 | 52.50 | 57.10 | 64.70 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 2,165 | 1,943 | 2,686 |
| Capex / Sales | - | - | 29.92% | 19.02% | 18.9% |
| Announcement Date | 2/23/22 | 2/22/23 | 2/21/24 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
260
TWD
Average target price
380
TWD
Spread / Average Target
+46.15%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -5.97% | 2.58B | |
| +92.61% | 2,331B | |
| +41.82% | 671B | |
| +25.35% | 655B | |
| +11.70% | 269B | |
| +38.87% | 221B | |
| +16.75% | 181B | |
| +49.40% | 143B | |
| -36.84% | 137B | |
| +52.73% | 115B |
- Stock Market
- Equities
- 6789 Stock
- Financials VisEra Technologies Company Ltd.