Stock 3485 ECLAT FOREVER MACHINERY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Eclat Forever Machinery Co., Ltd.

Equities

3485

TW0003485009

Semiconductor Equipment & Testing

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-06-25 pm EDT 		5-day change 1st Jan Change
80.2 TWD -0.37% Intraday chart for Eclat Forever Machinery Co., Ltd. -2.08% +61.04%
May. 20 Eclat Forever Machinery Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Apr. 24 Eclat Forever Machinery Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 444.2 695 1,077 1,154 1,316 1,552
Enterprise Value (EV) 1 -154.8 75.97 427.2 469.9 381.6 650.5
P/E ratio 9.86 x 18.1 x 18.9 x 9.84 x 5.59 x 7.16 x
Yield 9.35% 6.92% 5.32% 8.15% 12% 9.04%
Capitalization / Revenue 1.36 x 2.57 x 3.06 x 2 x 1.73 x 2.55 x
EV / Revenue -0.47 x 0.28 x 1.21 x 0.81 x 0.5 x 1.07 x
EV / EBITDA -4.69 x 1.79 x 5.32 x 2.92 x 1.57 x 2.65 x
EV / FCF 99.7 x 0.95 x 3.63 x 4.94 x 1.52 x 19.3 x
FCF Yield 1% 105% 27.5% 20.3% 66% 5.18%
Price to Book 0.48 x 0.76 x 1.19 x 1.19 x 1.18 x 1.32 x
Nbr of stocks (in thousands) 31,955 31,955 31,205 31,355 31,157 31,157
Reference price 2 13.90 21.75 34.50 36.80 42.25 49.80
Announcement Date 4/30/19 4/29/20 4/15/21 4/27/22 4/28/23 6/3/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 327.2 270 351.7 578.2 762.3 608.6
EBITDA 1 32.99 42.41 80.26 160.8 243.2 245.7
EBIT 1 23.6 33.32 71.73 146.5 229.3 232.7
Operating Margin 7.21% 12.34% 20.4% 25.34% 30.09% 38.24%
Earnings before Tax (EBT) 1 53.27 46.4 70.65 149.8 302.3 279.6
Net income 1 45.7 38.78 57.72 119.3 241.1 224.1
Net margin 13.97% 14.37% 16.41% 20.63% 31.63% 36.82%
EPS 2 1.410 1.200 1.830 3.740 7.560 6.960
Free Cash Flow 1 -1.553 80.13 117.6 95.16 251.8 33.71
FCF margin -0.47% 29.68% 33.44% 16.46% 33.03% 5.54%
FCF Conversion (EBITDA) - 188.95% 146.53% 59.17% 103.53% 13.72%
FCF Conversion (Net income) - 206.61% 203.75% 79.79% 104.41% 15.04%
Dividend per Share 2 1.300 1.505 1.835 3.000 5.070 4.500
Announcement Date 4/30/19 4/29/20 4/15/21 4/27/22 4/28/23 6/3/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 599 619 649 684 935 901
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -1.55 80.1 118 95.2 252 33.7
ROE (net income / shareholders' equity) 4.97% 4.25% 6.3% 12.7% 23.3% 19.4%
ROA (Net income/ Total Assets) 1.35% 1.95% 3.72% 6.95% 9.05% 7.95%
Assets 1 3,390 1,993 1,550 1,716 2,663 2,817
Book Value Per Share 2 28.70 28.50 28.90 30.80 35.70 37.60
Cash Flow per Share 2 6.680 9.460 9.630 9.630 27.70 28.30
Capex 1 1.11 16.2 0.94 0.08 1.42 0.96
Capex / Sales 0.34% 6.01% 0.27% 0.01% 0.19% 0.16%
Announcement Date 4/30/19 4/29/20 4/15/21 4/27/22 4/28/23 6/3/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Semiconductor Machinery Manufacturing

1st Jan change Capi.
ECLAT FOREVER MACHINERY CO., LTD. Stock Eclat Forever Machinery Co., Ltd.
+61.04% 78.6M
APPLIED MATERIALS, INC. Stock Applied Materials, Inc.
+43.25% 192B
DISCO CORPORATION Stock Disco Corporation
+73.90% 42.14B
ASM INTERNATIONAL N.V. Stock ASM International N.V.
+49.42% 36.64B
GLOBALFOUNDRIES, INC. Stock GlobalFoundries, Inc.
-16.11% 28.24B
NAURA TECHNOLOGY GROUP CO., LTD. Stock NAURA Technology Group Co., Ltd.
+30.05% 23.35B
BE SEMICONDUCTOR INDUSTRIES N.V. Stock BE Semiconductor Industries N.V.
+14.18% 12.66B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA Stock Advanced Micro-Fabrication Equipment Inc. China
-6.52% 12.28B
HANMI SEMICONDUCTOR CO., LTD. Stock HANMI Semiconductor Co., Ltd.
+191.41% 12.46B
KOKUSAI ELECTRIC CORPORATION Stock Kokusai Electric Corporation
+54.00% 6.94B
Semiconductor Machinery Manufacturing
  1. Stock Market
  2. Equities
  3. 3485 Stock
  4. Financials Eclat Forever Machinery Co., Ltd.