AI assistant
ENNOSTAR — Interim / Quarterly Report 2021
Nov 10, 2021
52376_rns_2021-11-10_2784f1b7-40da-43d5-b06b-71b06d8feed4.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [157 x 28] intentionally omitted <==
==> picture [523 x 22] intentionally omitted <==
ENNOSTAR Inc.(3714.TW) Third Quarter 2021 Results Investor Conference
Nov. 11, 2021
Confidential Security P
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
Safe Harbor Notice
This presentation may contain forward-looking statements. These forward-looking are subject to risks, uncertainties and other factors. Consequently, actual results could differ materially from those reflected in these forward-looking statements.
The factors include the impact of competitive products and pricing, timely acceptance of products design by our customers, timely introduction of new technologies, ability to ramp new products into volume, industry wide shifts in supply and demand, market oversupply, availability of manufacturing capacity, financial stability in end markets, potential difficulties in talents retention, unexpected costs and expenses, any merger and acquisition associated uncertainties such as obtaining of regulatory approval or integration delay, loss of significant customers, involvement in legal or administrative proceedings, new regulations that may impact our business operation, fluctuations in foreign exchange rates, global economic conditions or non-economic conditions and any other risks factors.
Except as imposed by law, we undertake no obligation to publicly revise or update these forward-looking statements, whether as a result of new information, future events or otherwise.
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
2
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
Consolidated Statements of Comprehensive Income
| 3Q21Net Revenue10,329 EPISTAR7,240 LEXTAR3,089Gross Margin24.8%Operating Expenses1,539Operating Margin10.2%Net Non-Operating Items178Net Income Attributable toParent Company1,296Net Profit Margin12.6%Basic EPS (NT Dollar)1.91EBITDA%23.2%in NT$ millions | 2Q219,3656,7802,58522.8%1,5366.8%857007.5%1.0320.9% | 3Q206,5733,7312,8410.8%1,475(20.8%)(25)(1,309)(19.9%)(1.91)(0.8%) | QoQ+10.3%+6.8%+19.5%+2.0%+0.2%+3.4%-+85.2%+5.1%0.88+2.3% | YoY |
|---|---|---|---|---|
| +57.1%+94.0%+8.7%+24.0%+4.4%+31.0%--+32.5%3.82+24.0% |
-
* EBITDA% is calculated as the operating income plus depreciation and amortization divided by revenue.
-
**The data of 2020 above is a simple addition of EPISTAR's financial report and LEXTAR's financial report and is unaudited.
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
3
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
Consolidated Statements of Comprehensive Income
| 20219 monthsNet Revenue26,572 EPISTAR18,583 LEXTAR7,989Gross Margin21.2%Operating Expenses4,398Operating Margin5.1%Net Non-Operating Items248Net Income Attributable toParent Company1,737Net Profit Margin6.5%Basic EPS (NT Dollar)2.56EBITDA%19.9%in NT$ millions | 20209 months16,90110,2506,6511.0%4,383(24.0%)(201)(3,996)(23.6%)(5.82)0.1% | YoY |
|---|---|---|
| +57.2%+81.3%+20.1%+20.2%+0.3%+29.1%--+30.1%8.38+19.8% |
-
* EBITDA% is calculated as the operating income plus depreciation and amortization divided by revenue.
-
**The data of 2020 above is a simple addition of EPISTAR's financial report and LEXTAR's financial report and is unaudited.
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
4
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
– Statements of Comprehensive Income Epistar
| in NT$ millionsNet RevenueGross MarginOperating ExpensesOperating MarginEBITDA% | 3Q217,24026.8%93814.3%30.7% | 2Q216,78024.4%1,00810.1%27.4% | 3Q203,731(9.4%)835(30.4%)(0.7%) | QoQ+6.8%+2.4%-6.9%+4.2%+3.3% | YoY |
|---|---|---|---|---|---|
| +94.0%+36.2%+12.3%+44.7%+31.4% | |||||
| YoY+81.3%+28.4%-2.8%+40.9%+26.1% | |||||
| in NT$ millionsNet RevenueGross MarginOperating ExpensesOperating MarginEBITDA% | 20219 months18,58322.4%2,8457.8%26.4% | 20209 months10,250(6.0%)2,928(33.1%)0.3% |
- * EBITDA% is calculated as the operating income plus depreciation and amortization divided by revenue.
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
5
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
– Revenue by Application Epistar
==> picture [623 x 319] intentionally omitted <==
----- Start of picture text ----- 100%5%11% 8% 10% 8%13%16% 16%80%32% 39%19%17% 18%60%14%18%12%18% 18%TV BLU40%15% 14% NB/MNT/Mobile17%13% 17% Lighting14% 11% Display20% 10% 10%8% Automotive9%7%IR15% 15% 13%10% 10%Others0%3Q20 4Q20 1Q21 2Q21 3Q21----- End of picture text -----
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
6
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
Statements of Comprehensive Income – Lextar
| in NT$ millionsNet RevenueGross MarginOperating ExpensesOperating MarginEBITDA% | 3Q213,08920.2%4655.2%11.1% | 2Q212,58518.5%4670.4%7.8% | 3Q202,84114.2%639(8.3%)(0.9%) | QoQ+19.5%+1.7%-0.5%+4.8%+3.3% | YoY |
|---|---|---|---|---|---|
| +8.7%+6.0%-27.3%+13.5%+12.0% | |||||
| YoY+20.1%+6.4%-8.0%+11.5%+9.1% | |||||
| in NT$ millionsNet RevenueGross MarginOperating ExpensesOperating MarginEBITDA% | 20219 months7,98918.4%1,3401.6%8.9% | 20209 months6,65112.0%1,455(9.9%)(0.2%) |
- * EBITDA% is calculated as the operating income plus depreciation and amortization divided by revenue.
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
7
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
Revenue by Application – Lextar
==> picture [621 x 318] intentionally omitted <==
----- Start of picture text ----- 100%80% 41% 41% 37% 36% 37%60%40% 48% 48% 45%43% 44% TV BLUNB/MNT/Mobile20% Lighting5%8% 7% 6% 7% 3% Display8% 8% 9% 9% 10% Sensing/UV/Auto0%3Q20 4Q20 1Q21 2Q21 3Q21----- End of picture text -----
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
8
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
Consolidated Balance Sheets & Key Indices
| 3Q21 | 3Q21 | 3Q21 | Amount%6,4828.9%13,10117.9%5,8538.0%1,8702.6%24,82733.9%73,225100.0%3,4894.8%3,9175.3%21,10628.8%52,11871.2%732.11.8%2Q21 | Amount%6,4828.9%13,10117.9%5,8538.0%1,8702.6%24,82733.9%73,225100.0%3,4894.8%3,9175.3%21,10628.8%52,11871.2%732.11.8%2Q21 | 3Q20 | ||
|---|---|---|---|---|---|---|---|
| in NT$ millions Cash & Cash EquivalentAccounts ReceivableInventoriesLong-term InvestmentsNet PP&ETotal AssetsShort-term DebtLong-term DebtTotal LiabilitiesTotal EquityInventory Turnover Days | Amount | %14.5% | Am | ount% | Amount% | ||
| 11,33214,0845,8082,66324,46278,12015,6513,97724,08454,03668 | 12725 | 6,4828. | 10,14413.5%10,61014.2%4,2325.7%1,9292.6%25,98534.7%74,904100.0%2,6803.6%3,0124.0%20,14526.9%54,75973.1%562.1-8.1% | ||||
| 18.0%7.4%3.4%31.3%00.0%7.2%5.1%30.8%69.2% | 3,10117.5,8538.1,8702.4,82733.3,225100.3,4894.3,9175.1,10628.2,11871.73 | ||||||
| Current RatioNet Debt to Equity | 2.1-3.2% |
* The data of 2020 above is a simple addition of EPISTAR's financial report and LEXTAR's financial report and is unaudited.
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
9
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
Consolidated Cash Flows
| From Operating ActivitiesProfit before TaxDepreciation & AmortizationNet Change in Working CapitalFrom Investing ActivitiesCapital ExpenditureFrom Financing ActivitiesNet Change in LoansNet Change in CashEnding Balancein NT$ millions | 3Q212,0721,2341,343(527)44(898)2,8042,2234,85011,332 | 2Q21(203)7201,323(2,419)(775)(1,082)578388(618)6,482 | 3Q20 |
|---|---|---|---|
| 631(1,395)1,317748(1,700)(1,938)1,1781,45218810,144 |
*The data of 2021 above excludes the effect of initial consolidation of subsidiaries, which is NT$ 3,764 million.
** The data of 2020 above is a simple addition of EPISTAR's financial report and LEXTAR's financial report and is unaudited. .
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
10
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
Consolidated Cash Flows
| From Operating ActivitiesProfit before TaxDepreciation & AmortizationNet Change in Working CapitalFrom Investing ActivitiesCapital ExpenditureFrom Financing ActivitiesNet Change in LoansNet Change in CashEnding Balancein NT$ millions | 20219 months1,2371,6103,928(4,520)(3,404)(3,716)4,6253,8902,34111,332 | 20209 months |
|---|---|---|
| 1,999(4,254)4,0741,766(3,957)(3,771)3,1942,5501,15310,144 |
*The data of 2021 above excludes the effect of initial consolidation of subsidiaries, which is NT$ 3,764 million.
** The data of 2020 above is a simple addition of EPISTAR's financial report and LEXTAR's financial report and is unaudited. .
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
11
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
Q&A
==> picture [86 x 16] intentionally omitted <==
Confidential Security P
12
Ⓒ 2021 Ennostar Inc. All Rights Reserved.
==> picture [157 x 28] intentionally omitted <==
==> picture [523 x 22] intentionally omitted <==
Thank You https://ennostar.com
Confidential Security P
Ⓒ 2021 Ennostar Inc. All Rights Reserved.