SDI CORPORATION Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 128 TWD | -1,54% |
|
-5,19% | +12,78% |
| 30/05 | SDI Corporation kondigt dividenden in contanten aan voor het jaar 2023, betaalbaar op 30 augustus 2024 | CI |
| 30/05 | SDI Corporation kondigt wijzigingen in de remuneratiecommissie aan | CI |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 11.821 | 17.886 | 31.966 | 17.558 | 20.673 | 23.314 | - | - |
| Bedrijfswaarde 1 | 13.676 | 19.497 | 31.966 | 19.792 | 22.489 | 24.871 | 25.111 | 24.733 |
| K/w-verhouding | 24 x | 51,1 x | 37,5 x | 18,7 x | 27,9 x | 25,6 x | 18,1 x | 16,4 x |
| Dividendrendement | 2,77% | 1,83% | 1,71% | 3,32% | 2,29% | 2,42% | 2,99% | 3,83% |
| Marktkapitalisatie/omzet | 1,34 x | 2,12 x | 2,87 x | 1,5 x | 1,9 x | 2,09 x | 1,69 x | 1,58 x |
| Bedrijfswaarde/omzet | 1,55 x | 2,31 x | 2,87 x | 1,69 x | 2,07 x | 2,22 x | 1,82 x | 1,68 x |
| Bedrijfswaarde/EBITDA | 9,22 x | 15 x | 16,8 x | 10,8 x | 13,6 x | 14,2 x | 11,1 x | 10,1 x |
| Bedrijfswaarde/FCF | 30,3 x | 33,7 x | -47,5 x | 16,7 x | 21,8 x | 38,4 x | 78,6 x | 23 x |
| FCF Yield | 3,3% | 2,96% | -2,11% | 5,97% | 4,59% | 2,61% | 1,27% | 4,36% |
| Price to Book | 2,1 x | 3,15 x | 5,17 x | 2,65 x | 3,05 x | 3,18 x | 2,92 x | 2,69 x |
| Aantal aandelen (in duizenden) | 182.140 | 182.140 | 182.140 | 182.140 | 182.140 | 182.140 | - | - |
| Referentieprijs 2 | 64,90 | 98,20 | 175,5 | 96,40 | 113,5 | 128,0 | 128,0 | 128,0 |
| Datum van publicatie | 26/03/20 | 22/03/21 | 9/03/22 | 10/03/23 | 7/03/24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 8.839 | 8.451 | 11.153 | 11.724 | 10.857 | 11.179 | 13.760 | 14.740 |
| EBITDA 1 | 1.483 | 1.297 | 1.899 | 1.830 | 1.651 | 1.758 | 2.272 | 2.447 |
| Bedrijfsresultaat (EBIT) 1 | 751,1 | 601,6 | 1.225 | 1.169 | 979,2 | 1.071 | 1.568 | 1.740 |
| Operationele Marge | 8,5% | 7,12% | 10,99% | 9,98% | 9,02% | 9,58% | 11,4% | 11,81% |
| Resultaat voor belastingen (EBT) 1 | 694,6 | 514,6 | 1.168 | 1.270 | 1.001 | 1.200 | 1.677 | 1.850 |
| Nettowinst (verlies) 1 | 491,6 | 349,1 | 852,2 | 940,5 | 742,8 | 912 | 1.288 | 1.424 |
| Nettomarge | 5,56% | 4,13% | 7,64% | 8,02% | 6,84% | 8,16% | 9,36% | 9,66% |
| WPA 2 | 2,700 | 1,920 | 4,680 | 5,160 | 4,070 | 5,008 | 7,074 | 7,821 |
| Free Cash Flow 1 | 451,8 | 577,7 | -673,3 | 1.182 | 1.031 | 648,5 | 319,5 | 1.078 |
| FCF-marge | 5,11% | 6,84% | -6,04% | 10,08% | 9,5% | 5,8% | 2,32% | 7,31% |
| Kasstroomconversie (ebitda) | 30,46% | 44,53% | - | 64,58% | 62,46% | 36,9% | 14,06% | 44,03% |
| Kasstroomconversie (nettowinst) | 91,9% | 165,46% | - | 125,67% | 138,84% | 71,11% | 24,81% | 75,64% |
| Dividend per aandeel 2 | 1,800 | 1,800 | 3,000 | 3,200 | 2,600 | 3,100 | 3,832 | 4,902 |
| Datum van publicatie | 26/03/20 | 22/03/21 | 9/03/22 | 10/03/23 | 7/03/24 | - | - | - |
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 | 3.035 | 2.792 | 3.086 | 2.998 | 2.848 | 2.685 | 2.824 | 2.748 | 2.599 | 2.389 | 2.738 | 2.989 | 3.090 | 3.103 | 3.400 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 287,3 | 295,8 | 357,8 | 249,4 | 266,5 | 309 | 229,7 | 237 | 203,6 | 167,5 | 245 | 309,3 | 324,3 | 330,6 | 387 |
| Operationele Marge | 9,47% | 10,59% | 11,59% | 8,32% | 9,36% | 11,51% | 8,13% | 8,62% | 7,83% | 7,01% | 8,95% | 10,35% | 10,5% | 10,65% | 11,38% |
| Resultaat voor belastingen (EBT) 1 | 291,5 | 333 | 389,9 | 332,8 | 214,3 | 295,2 | 283,2 | 275,9 | 146,5 | 217,4 | 274,3 | 330 | 341,7 | 349 | 429 |
| Nettowinst (verlies) 1 | 206,1 | 251,5 | 280,2 | 256 | 152,8 | 221 | 202,6 | 208 | 111,2 | 164 | 205,7 | 248,7 | 258 | 266 | 329 |
| Nettomarge | 6,79% | 9,01% | 9,08% | 8,54% | 5,37% | 8,23% | 7,17% | 7,57% | 4,28% | 6,86% | 7,51% | 8,32% | 8,35% | 8,57% | 9,68% |
| WPA 2 | 1,130 | 1,380 | 1,540 | 1,400 | 0,8400 | 1,210 | 1,110 | 1,140 | 0,6100 | 0,9000 | 1,130 | 1,367 | 1,420 | 1,519 | 1,765 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 9/03/22 | 9/05/22 | 10/08/22 | 11/11/22 | 10/03/23 | 12/05/23 | 10/08/23 | 9/11/23 | 7/03/24 | 13/05/24 | - | - | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.855 | 1.611 | - | 2.234 | 1.816 | 1.558 | 1.798 | 1.419 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,251 x | 1,241 x | - | 1,22 x | 1,1 x | 0,8862 x | 0,791 x | 0,5799 x |
| Free Cash Flow 1 | 452 | 578 | -673 | 1.182 | 1.031 | 649 | 320 | 1.078 |
| ROE (netto-inkomsten/eigen vermogen) | 8,67% | 6,17% | 14,4% | 14,7% | 11,1% | 12,9% | 16,9% | 17,1% |
| ROA (netto-inkomsten/totale activa) | 4,51% | 3,33% | 7,22% | 7,24% | 5,93% | 7,4% | 10,2% | 10,6% |
| Totale activa 1 | 10.889 | 10.486 | 11.810 | 12.985 | 12.536 | 12.324 | 12.690 | 13.502 |
| Nettoactief per aandeel 2 | 31,00 | 31,20 | 34,00 | 36,40 | 37,20 | 40,20 | 43,90 | 47,60 |
| Cashflow per aandeel 2 | 5,640 | 5,850 | 2,860 | 10,90 | 9,470 | 7,700 | 1,600 | 8,000 |
| Capex 1 | 576 | 489 | 1.194 | 815 | 695 | 650 | 550 | 550 |
| Capex/omzet | 6,52% | 5,79% | 10,7% | 6,95% | 6,4% | 5,81% | 4% | 3,73% |
| Datum van publicatie | 26/03/20 | 22/03/21 | 9/03/22 | 10/03/23 | 7/03/24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
4
Laatste slotkoers
128
TWD
Gemiddelde koersdoel
140,5
TWD
Spread / Gemiddelde doel
+9,77%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +12,78% | 716 mln. | |
| +150,37% | 3.047 mld. | |
| +61,89% | 764 mld. | |
| +42,14% | 739 mld. | |
| +8,18% | 258 mld. | |
| +34,93% | 218 mld. | |
| +13,48% | 176 mld. | |
| +122,15% | 174 mld. | |
| +54,94% | 146 mld. | |
| -39,12% | 130 mld. |
- Beurs
- Aandelen
- Koers 2351
- Financiën SDI Corporation
