Stock 3128 HI SHARP ELECTRONICS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hi Sharp Electronics Co., Ltd.

Equities

3128

TW0003128005

Communications & Networking

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-06-25 pm EDT 		5-day change 1st Jan Change
30.75 TWD +0.16% Intraday chart for Hi Sharp Electronics Co., Ltd. +3.89% +1.82%
May. 15 Hi Sharp Electronics Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 19 Hi Sharp Electronics 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 1 588 547.8 651.5 974.4 1,699 1,238
Enterprise Value (EV) 1 640 664.9 803.8 1,206 1,958 1,522
P/E ratio 38.1 x 22 x 25.3 x 29 x 23.2 x 33.6 x
Yield 3.57% 3.94% 3.5% 3.02% 2.9% 2.65%
Capitalization / Revenue 0.77 x 0.66 x 0.77 x 1.05 x 1.59 x 1.27 x
EV / Revenue 0.83 x 0.8 x 0.95 x 1.29 x 1.83 x 1.56 x
EV / EBITDA 31.9 x 15.8 x 19.6 x 26.7 x 20.6 x 23.7 x
EV / FCF -151 x -23.8 x -255 x -27.4 x 3,354 x -5,578 x
FCF Yield -0.66% -4.2% -0.39% -3.65% 0.03% -0.02%
Price to Book 1.03 x 0.97 x 1.14 x 1.67 x 2.78 x 1.99 x
Nbr of stocks (in thousands) 42,000 41,497 41,497 42,000 41,000 41,000
Reference price 2 14.00 13.20 15.70 23.20 41.45 30.20
Announcement Date 4/1/19 3/30/20 3/29/21 3/30/22 3/25/23 3/19/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 766.5 828.8 846.8 931.8 1,072 974.5
EBITDA 1 20.09 42.14 40.92 45.15 94.98 64.11
EBIT 1 13.85 36.15 34.07 37.61 86.39 54.93
Operating Margin 1.81% 4.36% 4.02% 4.04% 8.06% 5.64%
Earnings before Tax (EBT) 1 15.96 37.58 34.84 44.51 100.8 54.51
Net income 1 15.41 25.16 25.72 33.48 73.84 37.09
Net margin 2.01% 3.04% 3.04% 3.59% 6.89% 3.81%
EPS 2 0.3670 0.6000 0.6199 0.8000 1.790 0.9000
Free Cash Flow 1 -4.234 -27.9 -3.157 -44.06 0.5838 -0.2729
FCF margin -0.55% -3.37% -0.37% -4.73% 0.05% -0.03%
FCF Conversion (EBITDA) - - - - 0.61% -
FCF Conversion (Net income) - - - - 0.79% -
Dividend per Share 2 0.5000 0.5200 0.5500 0.7000 1.200 0.8000
Announcement Date 4/1/19 3/30/20 3/29/21 3/30/22 3/25/23 3/19/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 52 117 152 232 258 284
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.587 x 2.778 x 3.721 x 5.13 x 2.719 x 4.429 x
Free Cash Flow 1 -4.23 -27.9 -3.16 -44.1 0.58 -0.27
ROE (net income / shareholders' equity) 2.55% 4.87% 4.74% 6.06% 12.7% 6.4%
ROA (Net income/ Total Assets) 0.98% 2.5% 2.17% 2.22% 4.6% 2.78%
Assets 1 1,573 1,007 1,186 1,511 1,607 1,336
Book Value Per Share 2 13.60 13.60 13.70 13.90 14.90 15.20
Cash Flow per Share 2 1.700 1.540 1.790 1.330 1.980 2.260
Capex 1 10.8 58.1 50.3 6.17 124 19
Capex / Sales 1.41% 7.01% 5.94% 0.66% 11.6% 1.94%
Announcement Date 4/1/19 3/30/20 3/29/21 3/30/22 3/25/23 3/19/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Security & Surveillance

1st Jan change Capi.
HI SHARP ELECTRONICS CO., LTD. Stock Hi Sharp Electronics Co., Ltd.
+1.82% 39.08M
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD. Stock Hangzhou Hikvision Digital Technology Co., Ltd.
-10.60% 39.86B
ALLEGION PLC Stock Allegion plc
-9.50% 10.03B
ADT INC. Stock ADT Inc.
+12.46% 6.91B
ZHEJIANG DAHUA TECHNOLOGY CO., LTD. Stock Zhejiang Dahua Technology Co., Ltd.
-15.50% 7.03B
RESIDEO TECHNOLOGIES, INC. Stock Resideo Technologies, Inc.
+3.13% 2.83B
NAPCO SECURITY TECHNOLOGIES, INC. Stock Napco Security Technologies, Inc.
+48.96% 1.88B
TAIWAN SECOM CO., LTD. Stock Taiwan Secom Co., Ltd.
+10.26% 1.75B
S-1 CORPORATION Stock S-1 Corporation
-4.83% 1.39B
INTELBRAS S.A. - INDÚSTRIA DE TELECOMUNICAÇÃO ELETRÔNICA BRASILEIRA Stock Intelbras S.A. - Indústria de Telecomunicação Eletrônica Brasileira
+6.68% 1.4B
Security & Surveillance
  1. Stock Market
  2. Equities
  3. 3128 Stock
  4. Financials Hi Sharp Electronics Co., Ltd.