AI assistant
SYNNEX TECHNOLOGY INTERNATIONAL CORPORATION — Interim / Quarterly Report 2024
Aug 14, 2024
52019_rns_2024-08-14_56e55dd0-26ee-489f-b520-1a05ded18880.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [818 x 189] intentionally omitted <==
2024 Q2 & H1 Results SYNNEX TECH. INTL. CORP.
August, 2024
Disclaimer
==> picture [823 x 5] intentionally omitted <==
IMPORTANT NOTICE
Synnex’s statements of its current expectations provided herein are forward-looking. These statements are subject to risks and uncertainties that might cause significant deviations from actual results, including but not limited to changes in business policy, possible fluctuations in economic situations, technology development, competition environment, and other circumstances beyond control. Synnex undertakes no obligation to update the forward-looking statements to reflect events or circumstances after the issuance of the statements.
Nothing contained herein constitutes an investment advice, offer or solicitation for the purchase or sale of any financial instrument. While reasonable care has been taken to ensure that the information contained herein is not untrue or misleading at the time of publication, Synnex makes no representation that it is accurate or complete. Neither Synnex nor any of its officers or employees shall be liable for any direct, indirect or consequential loss, damage, cost or expense incurred or arising from any use of the information contained herein.
==> picture [118 x 22] intentionally omitted <==
P2
SYNNEX Confidential
Supply Chain Service Provider & Platform
==> picture [787 x 285] intentionally omitted <==
==> picture [787 x 143] intentionally omitted <==
----- Start of picture text -----
SYNNEX Confidential
----- End of picture text -----
P3
==> picture [842 x 475] intentionally omitted <==
----- Start of picture text -----
SYNNEX Group Business Overview
Y24H1 NT$4,072E / YoY +8.4%
Technology Device &
Solution Lifestyle
$1,179E $1,245E
Y24H1 : +2% Y24H1: +3%
29% 31%
19% 21%
Smartphone Semicon &
& Adjacency IC Module
$780E $867E
Y24H1 : +10% Y24H1 : +28%
----- End of picture text -----
Unit : NT$bn
Performance – Consolidate
==> picture [823 x 5] intentionally omitted <==
==> picture [744 x 412] intentionally omitted <==
----- Start of picture text -----
Y20 Y21 Y22 Y23 Y24 $124
$114
$112
$104 $109
$100
(+17%) $103
$101 $102
(+6%) $100
$98
$97
$95
$90
$89
$87
$76
$69
Q1 Q2 Q3 Q4
Q1 Q2 Q3 Q4 H1 Year
Y20 $69 $76 $90 $100 $145 $334
Y21 $87 $97 $102 $124 $183 $409
Y22 $101 $103 $109 $112 $204 $425
Y23 $89 $95 $98 $114 $184 $396
Y24 $104 $100 $204 -
: Historical High
: Record High in Same Period SYNNEX Confidential
----- End of picture text -----
P5
Unit : NT$bn
Performance – Consolidate
==> picture [823 x 5] intentionally omitted <==
Y24Q2 : NT$100.2bn / YoY +6%
==> picture [17 x 17] intentionally omitted <==
==> picture [25 x 203] intentionally omitted <==
----- Start of picture text -----
$50.0
$46.0
$42.0
$38.0
$34.0
$30.0
$26.0
$22.0
$18.0
----- End of picture text -----
==> picture [759 x 108] intentionally omitted <==
==> picture [12 x 12] intentionally omitted <==
==> picture [12 x 12] intentionally omitted <==
: Historical High : Record High in Same Period
==> picture [118 x 22] intentionally omitted <==
P6
SYNNEX Confidential
Unit : NT$bn
Performance – By Product
==> picture [823 x 5] intentionally omitted <==
==> picture [308 x 186] intentionally omitted <==
==> picture [306 x 186] intentionally omitted <==
==> picture [563 x 191] intentionally omitted <==
----- Start of picture text -----
Y24Q2 Y24H1
Revenue YoY Revenue YoY
Product Total $102.4 6% $208.5 12%
IT Commercial 31.6 11% 56.3 2%
IT Consumer 28.9 -2% 55.6 -1%
Telecom 4.5 44% 9.8 42%
Semiconductor 37.3 6% 86.7 28%
Adjustment -2.2 - -4.5 -
Consolidated $100.2 6% $204.0 11%
----- End of picture text -----
==> picture [118 x 22] intentionally omitted <==
P7
SYNNEX Confidential
Performance Trend – By Product
==> picture [106 x 28] intentionally omitted <==
----- Start of picture text -----
x% Y24Q2 Revenue Share
Unit : NT$bn
----- End of picture text -----
==> picture [823 x 5] intentionally omitted <==
==> picture [706 x 383] intentionally omitted <==
----- Start of picture text -----
31% 28%
4% 37%
----- End of picture text -----
==> picture [12 x 12] intentionally omitted <==
==> picture [12 x 12] intentionally omitted <==
==> picture [283 x 19] intentionally omitted <==
----- Start of picture text -----
: Historical High
: Record High in Same Period SYNNEX Confidential
----- End of picture text -----
==> picture [118 x 22] intentionally omitted <==
P8
==> picture [836 x 455] intentionally omitted <==
----- Start of picture text -----
x% Y24Q2 Revenue Share
Performance Trend – By Country
Unit : Local Currency
(H1 : -4%) 26% (H1 : +5%) 14% (H1 : -6%) 10%
(H1 : +17%) 8% (H1 : -2%) 4% (H1 : +32%) 37%
: Historical High
P9 : Record High in Same Period SYNNEX Confidential
----- End of picture text -----
Consolidated Income Statement – Y24Q2 & H1
Unit : NT$mn
==> picture [823 x 5] intentionally omitted <==
==> picture [788 x 95] intentionally omitted <==
----- Start of picture text -----
Y24Q2 YOY Y23Q2 Y24H1 YOY Y23H1
Revenue $ 100,209 6% $ 94,950 $ 203,960 11% $ 183,550
Gross profit 4,207 4.20% 1% 4,181 4.40% 8,626 4.23% 2% 8,457 4.61%
Operating expenses (2,202) 2.20% 2% (2,153) 2.27% (4,287) 2.10% -2% (4,365) 2.38%
----- End of picture text -----
| YOY 100,209 $ 6% 4,207 4.20% 1% (2,202) 2.20% 2% Y24Q2 |
YOY 100,209 $ 6% 4,207 4.20% 1% (2,202) 2.20% 2% Y24Q2 |
YOY 100,209 $ 6% 4,207 4.20% 1% (2,202) 2.20% 2% Y24Q2 |
YOY 203,960 $ 11% 8,626 4.23% 2% (4,287) 2.10% -2% Y24H1 |
YOY 203,960 $ 11% 8,626 4.23% 2% (4,287) 2.10% -2% Y24H1 |
YOY 203,960 $ 11% 8,626 4.23% 2% (4,287) 2.10% -2% Y24H1 |
|
|---|---|---|---|---|---|---|
| Operating income Others income/expense JV Business Income * Net interest expenses Others Pre-tax income & minority interest Income tax Minority interest (income) loss Net income EPS (NT$) |
2,004 2.00% -1% 526 347 -9% (122) 0.12% -32% 301 |
2,027 2.14% 668 380 (179) 0.19% 466 2,695 2.84% (887) (110) 1,698 $ 1.79% 1.02 $ |
4,339 2.13% 6% 939 768 5% (446) 0.22% -35% 617 |
4,093 2.23% 998 730 (686) 0.37% 954 |
||
| 2,531 2.53% -6% (588) (117) |
5,278 2.59% 4% (1,028) (227) |
5,091 2.77% (1,446) (215) |
||||
| 1,826 $ 1.82% 7% |
4,022 $ 1.97% 17% |
3,430 $ 1.87% |
||||
| 1.09 $ |
2.41 $ |
2.06 $ |
- JV Business in Redington India, Synnex Thailand and Synnex FPT which were accounted under equity method.
==> picture [12 x 12] intentionally omitted <==
==> picture [12 x 12] intentionally omitted <==
: Historical High : Record Low in Same Period
==> picture [9 x 9] intentionally omitted <==
==> picture [118 x 22] intentionally omitted <==
P10
: Record High in Same Period
: Second High in Same Period SYNNEX Confidential
Working Capital
0.0 20.0 40.0 60.0 80.0 100.0 120.0 |
Unit : NT$bn 0 20 40 60 80 100 120 WC AR Inventories AP(net) Net days AR days INV days AP days Y22Q1 Y22Q2 Y22Q3 Y22Q4 Y23Q1 Y23Q2 Y23Q3 Y23Q4 Y24Q1 Y24Q2 88.3 99.8 101.9 110.9 90.8 89.9 84.7 104.3 83.0 85.3 73.4 76.1 75.1 79.2 70.6 73.8 72.8 79.8 73.4 72.6 51.3 56.5 64.0 57.3 45.6 45.5 46.2 53.1 40.0 45.2 36.4 32.8 37.1 25.5 25.4 29.4 34.3 28.7 30.4 32.5 81 85 87 90 104 85 83 75 82 77 70 64 64 65 76 68 70 61 67 65 46 50 52 51 56 46 45 43 41 40 35 29 29 26 28 29 32 29 26 28 |
|
|---|---|---|
| WC | ||
| AR Inventories AP(net) |
||
| Net days | ||
| AR days INV days AP days |
==> picture [118 x 22] intentionally omitted <==
P11
SYNNEX Confidential
Unit : NT$bn
Balance Sheet Key Index
==> picture [823 x 5] intentionally omitted <==
==> picture [288 x 265] intentionally omitted <==
==> picture [288 x 265] intentionally omitted <==
| Y24Q2 | Y24Q1 | Y23Q2 | ||
|---|---|---|---|---|
| Debt Ratio | 65% | 65% | 67% | |
| Net Int. bearing Debt / Equity | 63% | 62% | 86% | |
| Net Worth Per Share(NT$) | 44.0 | 42.2 | 38.5 | |
| Free Cash Flow(NT$B) | -4.6 | +22.9 | +2.4 |
==> picture [118 x 22] intentionally omitted <==
P12
SYNNEX Confidential
Profitability Trend
Unit : NT$bn / %
==> picture [823 x 5] intentionally omitted <==
==> picture [598 x 126] intentionally omitted <==
==> picture [598 x 126] intentionally omitted <==
==> picture [598 x 126] intentionally omitted <==
-
OPI/GP Ratio - 10yr average 43% Y24H1 : 50%
-
Gross Margin - 10yr average 3.97% Y24H1 : 4.23%
-
Operating Expense - 10yr average 2.26% Y24H1 : 2.10%
-
Operating Income - 10yr average 1.71% Y24H1 : 2.13%
==> picture [118 x 22] intentionally omitted <==
P13
SYNNEX Confidential
Value Creation for Shareholder
Unit : NT$bn / NT$
==> picture [823 x 5] intentionally omitted <==
==> picture [599 x 126] intentionally omitted <==
==> picture [599 x 126] intentionally omitted <==
==> picture [599 x 126] intentionally omitted <==
Net Income
PAT$ - 10yr avg. NT$8.1B PAT% - 10yr avg. 2.16% Y24H1 NT$4.0B / 2.0%
Book Value
-
10yr CAGR 5%
-
Y24H1 NT$73.5B & NT$44.0 /share
Dividend & Payout ratio
- 10yr avg. NT$2.75 - 10yr avg. Payout 61% Y23 NT$3.0, Payout 69%
==> picture [118 x 22] intentionally omitted <==
P14
SYNNEX Confidential
Environmental, Social & Governance
==> picture [589 x 314] intentionally omitted <==
==> picture [115 x 65] intentionally omitted <==
==> picture [183 x 269] intentionally omitted <==
Sustainable SYNNEX Cherish the Earth http://www.synnex.com.tw/en/esg-report
==> picture [118 x 22] intentionally omitted <==
P15
SYNNEX Confidential
Environmental, Social & Governance
==> picture [823 x 5] intentionally omitted <==
==> picture [654 x 315] intentionally omitted <==
----- Start of picture text -----
5.1% (Y22 vs. Y21)
10.5% (Y23 vs. Y22) carbon emission (same boundary)
----- End of picture text -----
Sustainable SYNNEX Cherish the Earth http://www.synnex.com.tw/en/esg-report
==> picture [118 x 22] intentionally omitted <==
P16
SYNNEX Confidential
==> picture [310 x 36] intentionally omitted <==
Group website http://www.synnex-grp.com/en ESG http://www.synnex-grp.com/en/esg-report
==> picture [118 x 22] intentionally omitted <==
P17
SYNNEX Confidential
Appendix
==> picture [118 x 22] intentionally omitted <==
P18
SYNNEX Confidential
Consolidated Balance Sheet
Unit : NT$mn
==> picture [823 x 5] intentionally omitted <==
==> picture [492 x 17] intentionally omitted <==
----- Start of picture text -----
Item / Year Y24Q2 Y24Q1 Y23Q2
----- End of picture text -----
| Cash and cash equivalents Financial Assets(listed stocks, financial products...etc.) Notes and accounts receivables - net Inventories - net Others Current Assets Long-term Investments Fixed Assets - net Other Assets Total Assets Short-term loans Notes and accounts payables Others Current Liabilities Other liabilities Total Liabilities Common stock Capital reserve Retained earnings Others Minority interest Total Stockholders' Equity Total Liabilities and Stockholders' Equity |
22,987 $ 29,050 72,638 45,171 13,495 183,341 18,347 13,366 3,870 218,925 $ 64,523 $ 38,229 17,516 120,268 7,539 142,958 16,679 13,533 48,506 (5,261) 2,509 75,967 218,925 $ |
24,618 20,401 $ 26,731 20,552 73,374 73,825 40,047 45,513 11,871 12,729 176,640 173,021 18,375 16,407 12,907 12,134 3,699 3,875 211,621 $ 205,436 $ 57,034 $ 65,062 $ 35,414 34,381 18,932 18,352 111,380 117,795 7,596 7,735 138,346 138,550 16,679 16,679 13,533 13,506 46,688 46,008 (6,454) (12,020) 2,828 2,712 73,275 66,886 211,621 $ 205,436 $ |
|---|---|---|
==> picture [118 x 22] intentionally omitted <==
P19
SYNNEX Confidential