Stock 5289 INNODISK CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Innodisk Corporation

Equities

5289

TW0005289003

Computer Hardware

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-07-07 pm EDT 		5-day change 1st Jan Change
328.5 TWD +0.15% Intraday chart for Innodisk Corporation +3.30% +5.29%
Jun. 27 Aetina Corportion announced that it expects to receive TWD 138 million in funding from Innodisk Corporation CI
May. 31 Innodisk Corporation Approves Earnings Distribution for the Year 2023, Payable on August 16, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 13,793 13,500 16,856 16,040 27,580 29,039 - -
Enterprise Value (EV) 1 13,793 11,260 16,856 12,361 24,393 25,156 24,321 25,075
P/E ratio 13.8 x 14.8 x 11 x 8.74 x 24 x 16 x 12.6 x 14.4 x
Yield - 4.1% - - 3.27% 3.82% 4.6% 4.95%
Capitalization / Revenue 1.87 x 1.89 x - 1.56 x 3.32 x 2.57 x 2.22 x 2.4 x
EV / Revenue 1.87 x 1.57 x - 1.2 x 2.93 x 2.23 x 1.86 x 2.08 x
EV / EBITDA - 8.51 x - 5.63 x 15.7 x 10.4 x 7.86 x 9.48 x
EV / FCF - 9.03 x - 6.07 x 31.7 x 26.5 x 14.4 x 14.7 x
FCF Yield - 11.1% - 16.5% 3.16% 3.77% 6.92% 6.81%
Price to Book - 2.8 x - 2.31 x 3.92 x 3.58 x 2.98 x 3.15 x
Nbr of stocks (in thousands) 85,399 85,399 86,769 88,198 88,398 88,398 - -
Reference price 2 161.5 158.1 194.3 181.9 312.0 328.5 328.5 328.5
Announcement Date 2/20/20 2/24/21 2/23/22 2/23/23 2/24/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 7,362 7,152 - 10,303 8,314 11,303 13,100 12,078
EBITDA 1 - 1,323 - 2,194 1,552 2,408 3,095 2,644
EBIT 1 - 1,207 - 2,039 1,380 2,236 2,856 2,409
Operating Margin - 16.88% - 19.79% 16.6% 19.78% 21.8% 19.95%
Earnings before Tax (EBT) 1 - 1,168 - 2,266 1,431 2,312 2,741 2,563
Net income 1 - 931.7 1,561 1,850 1,148 1,836 2,180 2,055
Net margin - 13.03% - 17.96% 13.8% 16.24% 16.64% 17.01%
EPS 2 11.70 10.68 17.72 20.81 12.98 20.58 26.14 22.77
Free Cash Flow 1 - 1,246 - 2,035 770.6 949 1,684 1,707
FCF margin - 17.43% - 19.75% 9.27% 8.4% 12.85% 14.13%
FCF Conversion (EBITDA) - 94.2% - 92.75% 49.66% 39.42% 54.39% 64.56%
FCF Conversion (Net income) - 133.79% - 110% 67.15% 51.69% 77.22% 83.07%
Dividend per Share 2 - 6.475 - - 10.20 12.56 15.10 16.27
Announcement Date 2/20/20 2/24/21 2/23/22 2/23/23 2/24/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 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 2,590 2,867 2,560 2,287 2,260 1,931 1,993 2,130 2,176 2,466 2,924 3,079 2,390 2,600
EBITDA 1 - - - - - - 356.5 398.7 - 691 800 781 - -
EBIT 1 422.5 601.6 557.2 458.1 447.1 264.9 314 354 365.6 387 468 583 434 468
Operating Margin 16.32% 20.99% 21.76% 20.03% 19.78% 13.72% 15.75% 16.62% 16.8% 15.7% 16.01% 18.94% 18.16% 18%
Earnings before Tax (EBT) 1 487.9 680.7 698.6 399.1 440.9 315.1 382.7 292.3 443.8 420 504 613 465 506
Net income 1 386 536.5 542.7 385.1 348.2 230.7 306.5 262.2 352 337 405 493 373 406
Net margin 14.9% 18.72% 21.19% 16.84% 15.41% 11.95% 15.38% 12.31% 16.18% 13.67% 13.85% 16.01% 15.61% 15.62%
EPS 2 4.380 6.245 6.128 4.294 3.892 2.569 3.470 2.960 3.900 3.820 4.580 5.570 4.220 4.590
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 5/5/22 8/5/22 11/4/22 2/23/23 5/13/23 8/4/23 11/3/23 2/24/24 5/12/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 2,240 - 3,679 3,188 3,883 4,718 3,964
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 1,246 - 2,035 771 949 1,684 1,707
ROE (net income / shareholders' equity) - 20.1% - 28.5% 16.3% 24.2% 26.5% 23.3%
ROA (Net income/ Total Assets) - 15.7% - 21.1% 12.3% 18.4% 20.7% 17.5%
Assets 1 - 5,933 - 8,766 9,333 9,978 10,514 11,743
Book Value Per Share 2 - 56.40 - 78.90 79.60 91.70 110.0 104.0
Cash Flow per Share 2 - - - - 16.20 25.70 30.80 -
Capex 1 - 33.3 - 480 687 283 450 400
Capex / Sales - 0.47% - 4.66% 8.26% 2.5% 3.44% 3.31%
Announcement Date 2/20/20 2/24/21 2/23/22 2/23/23 2/24/24 - - -
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

Ratings for Innodisk Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
328.5 TWD
Average target price
393.3 TWD
Spread / Average Target
+19.74%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Storage Devices

1st Jan change Capi.
INNODISK CORPORATION Stock Innodisk Corporation
+5.29% 893M
WESTERN DIGITAL CORPORATION Stock Western Digital Corporation
+49.89% 25.2B
PURE STORAGE, INC. Stock Pure Storage, Inc.
+82.75% 21.04B
SHANNON SEMICONDUCTOR TECHNOLOGY CO.,LTD. Stock Shannon Semiconductor Technology Co.,Ltd.
-18.26% 1.79B
QUANTA STORAGE INC. Stock Quanta Storage Inc.
+39.02% 1.01B
NETAC TECHNOLOGY CO., LTD. Stock Netac Technology Co., Ltd.
-48.26% 516M
ARGOSY RESEARCH INC. Stock Argosy Research Inc.
-6.12% 459M
RITEK CORPORATION Stock RITEK Corporation
+143.29% 388M
NETLIST, INC. Stock Netlist, Inc.
-28.19% 381M
JCY INTERNATIONAL Stock JCY International
+259.09% 357M
Storage Devices
  1. Stock Market
  2. Equities
  3. 5289 Stock
  4. Financials Innodisk Corporation