GLOBALWAFERS CO., LTD. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 517 TWD | -1,34% |
|
+0,78% | -11,93% |
| 10/05 | GlobalWafers Co. Rapporteert winstresultaten voor het eerste kwartaal dat eindigde op 31 maart 2024 | CI |
| 07/05 | Transcript : GlobalWafers Co., Ltd., Q1 2024 Earnings Call, May 07, 2024 |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 166.815 | 308.148 | 386.490 | 186.064 | 255.999 | 247.185 | - | - |
| Bedrijfswaarde 1 | 142.983 | 295.579 | 371.985 | 154.897 | 241.898 | 286.107 | 274.080 | 278.495 |
| K/w-verhouding | 12,3 x | 23,6 x | 32,6 x | 12,4 x | 12,9 x | 14,5 x | 12,2 x | 11,5 x |
| Dividendrendement | 6,54% | 3,11% | 1,8% | 3,74% | - | 3,77% | 4,27% | 4,79% |
| Marktkapitalisatie/omzet | 2,87 x | 5,57 x | 6,32 x | 2,65 x | 3,62 x | 3,6 x | 3,05 x | 2,76 x |
| Bedrijfswaarde/omzet | 2,46 x | 5,34 x | 6,09 x | 2,2 x | 3,42 x | 4,17 x | 3,38 x | 3,11 x |
| Bedrijfswaarde/EBITDA | 6,31 x | 14,2 x | 15,8 x | 4,99 x | 9,03 x | 9,73 x | 7,63 x | 6,42 x |
| Bedrijfswaarde/FCF | 14,6 x | 46,2 x | 15,6 x | 6,12 x | -13,3 x | -12 x | 28 x | - |
| FCF Yield | 6,84% | 2,16% | 6,39% | 16,3% | -7,52% | -8,3% | 3,57% | - |
| Price to Book | 3,69 x | 6,98 x | 8,47 x | 3,43 x | 3,85 x | 3,08 x | 2,82 x | 2,49 x |
| Aantal aandelen (in duizenden) | 436.118 | 435.237 | 435.237 | 435.237 | 436.114 | 478.114 | - | - |
| Referentieprijs 2 | 382,5 | 708,0 | 888,0 | 427,5 | 587,0 | 517,0 | 517,0 | 517,0 |
| Datum van publicatie | 17-03-20 | 17-03-21 | 15-03-22 | 16-03-23 | 29-02-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 58.094 | 55.359 | 61.131 | 70.287 | 70.652 | 68.585 | 80.992 | 89.444 |
| EBITDA 1 | 22.643 | 20.809 | 23.590 | 31.064 | 26.792 | 29.416 | 35.912 | 43.410 |
| Bedrijfsresultaat (EBIT) 1 | 17.897 | 15.287 | 17.693 | 24.983 | 20.059 | 18.514 | 23.216 | 26.113 |
| Operationele Marge | 30,81% | 27,61% | 28,94% | 35,54% | 28,39% | 26,99% | 28,66% | 29,19% |
| Resultaat voor belastingen (EBT) 1 | 18.554 | 16.615 | 16.445 | 20.107 | 26.496 | 21.488 | 25.157 | 23.778 |
| Nettowinst (verlies) 1 | 13.644 | 13.104 | 11.870 | 15.367 | 19.772 | 15.971 | 18.887 | 21.371 |
| Nettomarge | 23,49% | 23,67% | 19,42% | 21,86% | 27,99% | 23,29% | 23,32% | 23,89% |
| WPA 2 | 31,21 | 30,03 | 27,27 | 34,36 | 45,41 | 35,72 | 42,37 | 44,99 |
| Free Cash Flow 1 | 9.786 | 6.396 | 23.775 | 25.324 | -18.192 | -23.747 | 9.776 | - |
| FCF-marge | 16,84% | 11,55% | 38,89% | 36,03% | -25,75% | -34,62% | 12,07% | - |
| Kasstroomconversie (ebitda) | 43,22% | 30,74% | 100,78% | 81,52% | - | - | 27,22% | - |
| Kasstroomconversie (nettowinst) | 71,72% | 48,81% | 200,3% | 164,79% | - | - | 51,76% | - |
| Dividend per aandeel 2 | 25,00 | 22,00 | 16,00 | 16,00 | - | 19,49 | 22,08 | 24,79 |
| Datum van publicatie | 17-03-20 | 17-03-21 | 15-03-22 | 16-03-23 | 29-02-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q4 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 15.752 | 16.307 | 17.540 | 18.053 | 18.388 | 18.616 | 17.896 | 17.376 | 16.763 | 15.087 | 16.063 | 18.031 | 19.511 | 18.641 | 19.921 |
| EBITDA 1 | 6.273 | 7.356 | - | 7.841 | 7.961 | 7.708 | 6.844 | 6.540 | 5.701 | 5.824 | 6.331 | 7.776 | 8.869 | 8.648 | 9.052 |
| Bedrijfsresultaat (EBIT) 1 | 4.819 | 5.891 | 6.401 | 6.329 | 6.362 | 6.103 | 5.210 | 4.825 | 3.921 | 3.968 | 4.095 | 4.962 | 5.465 | 4.932 | 5.475 |
| Operationele Marge | 30,59% | 36,13% | 36,49% | 35,06% | 34,6% | 32,78% | 29,11% | 27,77% | 23,39% | 26,3% | 25,49% | 27,52% | 28,01% | 26,46% | 27,48% |
| Resultaat voor belastingen (EBT) 1 | 3.627 | 303,7 | 4.015 | 7.018 | 8.770 | 6.885 | 6.766 | 7.148 | 5.698 | 4.558 | 5.043 | 5.775 | 6.007 | 5.057 | 5.551 |
| Nettowinst (verlies) 1 | 2.120 | 1.746 | 2.716 | 5.111 | 5.794 | 5.000 | 4.789 | 5.539 | 4.443 | 3.534 | 3.669 | 4.342 | 4.586 | 3.794 | 4.163 |
| Nettomarge | 13,46% | 10,71% | 15,49% | 28,31% | 31,51% | 26,86% | 26,76% | 31,88% | 26,51% | 23,42% | 22,84% | 24,08% | 23,51% | 20,35% | 20,9% |
| WPA 2 | 5,990 | 4,010 | 6,240 | 10,31 | 12,51 | 10,69 | 10,71 | 12,73 | 10,19 | 8,010 | 8,229 | 9,669 | 10,20 | 8,607 | 9,446 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | 13,29 | - | - | - |
| Datum van publicatie | 15-03-22 | 03-05-22 | 05-08-22 | 01-11-22 | 16-03-23 | 03-05-23 | 02-08-23 | 09-11-23 | 29-02-24 | 10-05-24 | - | - | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | 38.922 | 26.895 | 31.311 |
| Nettokaspositie 1 | 23.832 | 12.568 | 14.506 | 31.167 | 14.101 | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | 1,323 x | 0,7489 x | 0,7213 x |
| Free Cash Flow 1 | 9.786 | 6.396 | 23.775 | 25.324 | -18.192 | -23.747 | 9.776 | - |
| ROE (netto-inkomsten/eigen vermogen) | 30,9% | 29,4% | 26,4% | 30,7% | 32,7% | 22,9% | 23,9% | 22,9% |
| ROA (netto-inkomsten/totale activa) | 14,6% | 13,7% | 9,67% | 9,6% | 11% | 7,9% | 8,26% | 9,5% |
| Totale activa 1 | 93.204 | 95.719 | 122.749 | 160.070 | 179.242 | 202.272 | 228.686 | 224.955 |
| Nettoactief per aandeel 2 | 104,0 | 101,0 | 105,0 | 125,0 | 152,0 | 168,0 | 183,0 | 208,0 |
| Cashflow per aandeel 2 | 39,80 | 33,40 | 67,30 | 81,10 | 41,10 | 56,90 | 64,80 | - |
| Capex 1 | 7.603 | 8.070 | 5.526 | 12.242 | 36.757 | 43.347 | 17.674 | 7.500 |
| Capex/omzet | 13,09% | 14,58% | 9,04% | 17,42% | 52,03% | 63,2% | 21,82% | 8,39% |
| Datum van publicatie | 17-03-20 | 17-03-21 | 15-03-22 | 16-03-23 | 29-02-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
14
Laatste slotkoers
517
TWD
Gemiddelde koersdoel
611,4
TWD
Spread / Gemiddelde doel
+18,25%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -11,93% | 7,65 mld. | |
| +15,76% | 57,87 mld. | |
| -17,76% | 14,83 mld. | |
| +17,21% | 11,41 mld. | |
| +27,37% | 9,08 mld. | |
| +47,24% | 8,61 mld. | |
| +3,41% | 8,58 mld. | |
| -8,45% | 8,31 mld. | |
| -15,34% | 6,65 mld. | |
| +29,88% | 6,54 mld. |
- Beurs
- Aandelen
- Koers 6488
- Financiën GlobalWafers Co., Ltd.
