GLOBALWAFERS CO., LTD. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 511 TWD | +0,79% |
|
-1,73% | -12,95% |
| 29/02 | GlobalWafers Co. Rapporteert winstresultaten voor het volledige jaar dat eindigde op 31 december 2023 | CI |
| 07/02 | Siltronic AG: op zoek naar een nieuwe koper |  |
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 | 222.854 | - | - |
| Bedrijfswaarde 1 | 142.983 | 295.579 | 371.985 | 154.897 | 241.898 | 254.862 | 244.351 | 243.910 |
| K/w-verhouding | 12,3 x | 23,6 x | 32,6 x | 12,4 x | 12,9 x | 13,6 x | 11,9 x | 11,2 x |
| Dividendrendement | 6,54% | 3,11% | 1,8% | 3,74% | - | 3,93% | 4,17% | 4,4% |
| Marktkapitalisatie/omzet | 2,87 x | 5,57 x | 6,32 x | 2,65 x | 3,62 x | 3,15 x | 2,71 x | 2,41 x |
| Bedrijfswaarde/omzet | 2,46 x | 5,34 x | 6,09 x | 2,2 x | 3,42 x | 3,6 x | 2,97 x | 2,64 x |
| Bedrijfswaarde/EBITDA | 6,31 x | 14,2 x | 15,8 x | 4,99 x | 9,03 x | 8,4 x | 6,54 x | 5,22 x |
| Bedrijfswaarde/FCF | 14,6 x | 46,2 x | 15,6 x | 6,12 x | -13,3 x | -42,2 x | 30,3 x | - |
| FCF Yield | 6,84% | 2,16% | 6,39% | 16,3% | -7,52% | -2,37% | 3,3% | - |
| Price to Book | 3,69 x | 6,98 x | 8,47 x | 3,43 x | 3,85 x | 3,1 x | 2,74 x | 2,36 x |
| Aantal aandelen (in duizenden) | 436.118 | 435.237 | 435.237 | 435.237 | 436.114 | 436.114 | - | - |
| Referentieprijs 2 | 382,5 | 708,0 | 888,0 | 427,5 | 587,0 | 511,0 | 511,0 | 511,0 |
| 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 | 70.824 | 82.280 | 92.304 |
| EBITDA 1 | 22.643 | 20.809 | 23.590 | 31.064 | 26.792 | 30.345 | 37.344 | 46.695 |
| Bedrijfsresultaat (EBIT) 1 | 17.897 | 15.287 | 17.693 | 24.983 | 20.059 | 19.554 | 23.846 | 27.543 |
| Operationele Marge | 30,81% | 27,61% | 28,94% | 35,54% | 28,39% | 27,61% | 28,98% | 29,84% |
| Resultaat voor belastingen (EBT) 1 | 18.554 | 16.615 | 16.445 | 20.107 | 26.496 | 22.218 | 25.529 | 24.489 |
| Nettowinst (verlies) 1 | 13.644 | 13.104 | 11.870 | 15.367 | 19.772 | 16.503 | 18.961 | 21.661 |
| Nettomarge | 23,49% | 23,67% | 19,42% | 21,86% | 27,99% | 23,3% | 23,05% | 23,47% |
| WPA 2 | 31,21 | 30,03 | 27,27 | 34,36 | 45,41 | 37,46 | 42,76 | 45,64 |
| Free Cash Flow 1 | 9.786 | 6.396 | 23.775 | 25.324 | -18.192 | -6.044 | 8.074 | - |
| FCF-marge | 16,84% | 11,55% | 38,89% | 36,03% | -25,75% | -8,53% | 9,81% | - |
| Kasstroomconversie (ebitda) | 43,22% | 30,74% | 100,78% | 81,52% | - | - | 21,62% | - |
| Kasstroomconversie (nettowinst) | 71,72% | 48,81% | 200,3% | 164,79% | - | - | 42,58% | - |
| Dividend per aandeel 2 | 25,00 | 22,00 | 16,00 | 16,00 | - | 20,09 | 21,32 | 22,48 |
| 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 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 15.364 | 15.752 | 16.307 | 17.540 | 18.053 | 18.388 | 18.616 | 17.896 | 17.376 | 16.763 | 16.136 | 16.836 | 18.639 | 19.759 | 19.180 |
| EBITDA 1 | 6.118 | 6.273 | 7.356 | - | 7.841 | 7.961 | 7.708 | 6.844 | 6.540 | 5.701 | 6.488 | 7.036 | 8.178 | 8.493 | 10.156 |
| Bedrijfsresultaat (EBIT) 1 | 4.664 | 4.819 | 5.891 | 6.401 | 6.329 | 6.362 | 6.103 | 5.210 | 4.825 | 3.921 | 3.973 | 4.308 | 5.396 | 5.935 | 5.110 |
| Operationele Marge | 30,35% | 30,59% | 36,13% | 36,49% | 35,06% | 34,6% | 32,78% | 29,11% | 27,77% | 23,39% | 24,62% | 25,59% | 28,95% | 30,04% | 26,64% |
| Resultaat voor belastingen (EBT) 1 | 3.881 | 3.627 | 303,7 | 4.015 | 7.018 | 8.770 | 6.885 | 6.766 | 7.148 | 5.698 | 4.686 | 5.216 | 6.058 | 6.399 | 5.186 |
| Nettowinst (verlies) 1 | 3.105 | 2.120 | 1.746 | 2.716 | 5.111 | 5.794 | 5.000 | 4.789 | 5.539 | 4.443 | 3.441 | 3.824 | 4.546 | 4.753 | 3.890 |
| Nettomarge | 20,21% | 13,46% | 10,71% | 15,49% | 28,31% | 31,51% | 26,86% | 26,76% | 31,88% | 26,51% | 21,33% | 22,71% | 24,39% | 24,05% | 20,28% |
| WPA 2 | 6,910 | 5,990 | 4,010 | 6,240 | 10,31 | 12,51 | 10,69 | 10,71 | 12,73 | 10,19 | 7,865 | 8,692 | 10,31 | 10,77 | 8,823 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | 13,41 | - | - |
| Datum van publicatie | 03-11-21 | 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 | - | - | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | 32.007 | 21.497 | 21.056 |
| Nettokaspositie 1 | 23.832 | 12.568 | 14.506 | 31.167 | 14.101 | - | - | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | 1,055 x | 0,5756 x | 0,4509 x |
| Free Cash Flow 1 | 9.786 | 6.396 | 23.775 | 25.324 | -18.192 | -6.044 | 8.074 | - |
| ROE (netto-inkomsten/eigen vermogen) | 30,9% | 29,4% | 26,4% | 30,7% | 32,7% | 23,2% | 24% | 23,2% |
| ROA (netto-inkomsten/totale activa) | 14,6% | 13,7% | 9,67% | 9,6% | 11% | 8,22% | 8,51% | 9,5% |
| Totale activa 1 | 93.204 | 95.719 | 122.749 | 160.070 | 179.242 | 200.832 | 222.839 | 228.014 |
| Nettoactief per aandeel 2 | 104,0 | 101,0 | 105,0 | 125,0 | 152,0 | 165,0 | 186,0 | 216,0 |
| 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 | 40.014 | 19.272 | 7.500 |
| Capex/omzet | 13,09% | 14,58% | 9,04% | 17,42% | 52,03% | 56,5% | 23,42% | 8,13% |
| 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
511
TWD
Gemiddelde koersdoel
628,6
TWD
Spread / Gemiddelde doel
+23,01%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -12,95% | 6,83 mld. | |
| -0,99% | 49,04 mld. | |
| -7,22% | 16,73 mld. | |
| +16,63% | 11,25 mld. | |
| +49,91% | 8,75 mld. | |
| +3,69% | 8,53 mld. | |
| +6,14% | 7,56 mld. | |
| -17,23% | 7,51 mld. | |
| -14,19% | 6,74 mld. | |
| +29,74% | 6,52 mld. |
- Beurs
- Aandelen
- Koers 6488
- Financiën GlobalWafers Co., Ltd.
