Projected Income Statement: General Interface Solution (GIS) Holding Limited

Forecast Balance Sheet: General Interface Solution (GIS) Holding Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt -6,582 -3,930 -13,135 -14,007 - - - -
Change - 40.29% -234.22% -6.64% - - - -
Announcement Date 04/03/22 24/02/23 27/02/24 24/02/25 06/03/26 - - -
Estimates

Cash Flow Forecast: General Interface Solution (GIS) Holding Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 9,387 8,012 3,174 2,137 2,818 2,900 3,000 3,100
Change - -14.65% -60.38% -32.67% 31.89% 2.89% 3.45% 3.33%
Free Cash Flow (FCF) 1 -3,796 -247.4 4,224 1,454 -1,132 5,054 - -
Change - 93.48% 1,807.31% -65.58% -177.87% 546.46% -100% -
Announcement Date 04/03/22 24/02/23 27/02/24 24/02/25 06/03/26 - - -
1TWD in Million
Estimates

Forecast Financial Ratios: General Interface Solution (GIS) Holding Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 6.49% 7.02% 0.09% 5.12% 4.29% 4.03% 4.7% 4.9%
EBIT Margin (%) 2.83% 2.38% -6.93% -0.57% -0.66% -4.18% -2.48% -1.89%
EBT Margin (%) 3.42% 3.12% -4.47% 0.55% 0.22% -3.14% -1.72% -1.18%
Net margin (%) 3.31% 2.75% -3.84% 0.22% -0.39% -5.14% -1.72% -1.18%
FCF margin (%) -2.87% -0.2% 5.92% 2.08% -1.7% 9.33% - -
FCF / Net Income (%) -86.6% -7.18% -154.08% 929.85% 430.52% -181.47% - -

Profitability

        
ROA 4.75% 3.75% -3.59% 0.24% -0.39% -5.05% -1.93% -1.42%
ROE 14.41% 10.51% -8.78% 1.01% -0.88% -10.35% -4.14% -3.19%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 7.09% 6.39% 4.45% 3.05% 4.22% 5.35% 4.81% 4.59%
CAPEX / EBITDA (%) 109.27% 90.91% 5,040.68% 59.59% 98.34% 132.97% 102.39% 93.63%
CAPEX / FCF (%) -247.27% -3,238.41% 75.15% 147% -248.98% 57.38% - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 5 - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 94.63 99.31 85.4 88.08 88.77 90.28 - -
Change - 4.94% -14% 3.13% 0.79% 1.7% - -
EPS 1 12.83 10.07 -8.11 0.46 -0.79 -5.745 0.055 -2.37
Change - -21.51% -180.54% 105.67% -271.74% -627.22% 100.96% -4,409.09%
Nbr of stocks (in thousands) 337,940 337,940 337,940 337,940 334,076 334,076 334,076 334,076
Announcement Date 04/03/22 24/02/23 27/02/24 24/02/25 06/03/26 - - -
1TWD
Estimates
2026 *2027 *
P/E -16x 1,673x
PBR 1.02x -
EV / Sales 0.57x 0.49x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
92.00TWD
Average target price
85.50TWD
Spread / Average Target
-7.07%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 6456 Stock
  4. GISHS Stock
  5. Financials General Interface Solution (GIS) Holding Limited