Projected Income Statement: Alpha Networks Inc.

Forecast Balance Sheet: Alpha Networks Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt 1 -2,307 -185 212 -1,058 -1,643 -1,443
Change - 91.98% 214.59% -599.06% -55.29% 12.17%
Announcement Date 3/21/21 A 3/7/22 A 2/26/23 A 2/29/24 A 2/28/25 A 2/26/26 A
1TWD in Million
Estimates

Cash Flow Forecast: Alpha Networks Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 1,235 156.8 947.6 636.1 606.5 190.1
Change - -87.3% 504.45% -32.88% -4.65% -68.66%
Free Cash Flow (FCF) 1 -953.7 -1,348 246.4 2,109 348 582.1
Change - -41.35% 118.28% 755.82% -83.5% 67.27%
Announcement Date 3/21/21 A 3/7/22 A 2/26/23 A 2/29/24 A 2/28/25 A 2/26/26 A
1TWD in Million
Estimates

Forecast Financial Ratios: Alpha Networks Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025

Profitability

      
EBITDA Margin (%) 4.48% 4.61% 6.75% 5.07% 3.08% 1.83%
EBIT Margin (%) 2.79% 2.55% 5.1% 2.93% 0.5% -0.61%
EBT Margin (%) 2.86% 2.71% 4.56% 2.86% 2.4% -0.78%
Net margin (%) 1.73% 1.56% 2.73% 1.94% 1.02% -0.86%
FCF margin (%) -2.96% -4.84% 0.73% 7.46% 1.62% 2.59%
FCF / Net Income (%) -171.22% -310.69% 26.87% 384.84% 159.18% -300.28%

Profitability

      
ROA 2.16% 1.71% 4.13% 2.04% 0.29% -0.36%
ROE 5.41% 4.27% 8.87% 4.76% 2.5% -1.09%

Financial Health

      
Leverage (Debt/EBITDA) - - 0.09x - - -
Debt / Free cash flow - - 0.86x - - -

Capital Intensity

      
CAPEX / Current Assets (%) 3.84% 0.56% 2.82% 2.25% 2.83% 0.85%
CAPEX / EBITDA (%) 85.6% 12.2% 41.75% 44.39% 91.94% 46.32%
CAPEX / FCF (%) -129.49% -11.63% 384.62% 30.17% 174.28% 32.66%

Items per share

      
Cash flow per share 1 10.54 8.303 7.539 5.908 7.305 9.078
Change - -21.24% -9.2% -21.63% 23.64% 24.27%
Dividend per Share 1 1 0.8 1.69 1.01 1 0.5
Change - -20% 111.25% -40.24% -0.99% -50%
Book Value Per Share 1 17.92 17.73 19.15 18.48 18.3 16.84
Change - -1.06% 8.01% -3.46% -0.98% -7.98%
EPS 1 1.03 0.8 1.68 1.01 0.4 -0.36
Change - -22.33% 110% -39.88% -60.4% -190%
Nbr of stocks (in thousands) 541,718 541,638 541,719 541,719 541,719 541,719
Announcement Date 3/21/21 A 3/7/22 A 2/26/23 A 2/29/24 A 2/28/25 A 2/26/26 A
1TWD
Estimates
2024 2025
P/E 87.9x -87.1x
PBR 1.92x 1.86x
EV / Sales 0.81x 0.69x
Yield 2.84% 1.59%

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
B

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 3380 Stock
  4. Financials Alpha Networks Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!