AI assistant
SYNNEX TECHNOLOGY INTERNATIONAL CORPORATION — Investor Presentation 2025
Mar 14, 2025
52019_rns_2025-03-14_7f5b98a2-3e98-48db-8173-4f7e1b3b5d46.pdf
Investor Presentation
Open in viewerOpens in your device viewer
==> picture [818 x 189] intentionally omitted <==
2024年營運成果 聯強國際股份有限公司
民國 113 年 3 月
免責聲明
==> picture [823 x 5] intentionally omitted <==
本簡報係由聯強國際股份有限公司(以下簡稱本公司)提供,本簡報可能包含前瞻性陳述,當中涉及風險與不明朗因 素包括陳述本身的不確定性、風險、假設或其他因素如:經營上的改變、競爭環境、經濟情勢、法規變化、科技發 展與超出本公司管控等因素,皆可能導致本公司實際營運結果與上開前瞻性陳述有很大的差異。本公司不承擔因情 勢變更而即時更新或修正相關內容之義務。
本簡報的內容、陳述或主張非為買賣或提供買賣任何有價證券或金融商品的邀約,邀約之引誘或建議。本公司已盡 合理之注意,使本簡報於公開時無任何不真實或誤導。本公司及其各關係企業代表人或董事,均不對此使用或因他 人引用本份簡報資料、或其它因簡報資料導致的任何損害負擔任何責任。
==> picture [118 x 22] intentionally omitted <==
P2
SYNNEX Confidential
供應鏈服務平台
==> picture [787 x 285] intentionally omitted <==
==> picture [787 x 143] intentionally omitted <==
----- Start of picture text -----
SYNNEX Confidential
----- End of picture text -----
P3
季度合併營收趨勢
Unit : NT$E
==> picture [823 x 5] intentionally omitted <==
| Y20 Y21 Y22 Y23 Y24 |
$1,038 (+17%) $1,002 (+6%) $1,088 (+11%) $1,132 (-1%) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Year Y20 $687 $759 $896 $999 $3,342 Y21 $867 $966 $1,016 $1,239 $4,088 Y22 $1,009 $1,034 $1,088 $1,115 $4,246 Y23 $886 $949 $982 $1,142 $3,960 Y24 $1,038 $1,002 $1,088 $1,132 $4,260 2024年合併營收創下歷史新高(YoY +8%) |
$1,038 (+17%) $1,002 (+6%) $1,088 (+11%) $1,132 (-1%) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Year Y20 $687 $759 $896 $999 $3,342 Y21 $867 $966 $1,016 $1,239 $4,088 Y22 $1,009 $1,034 $1,088 $1,115 $4,246 Y23 $886 $949 $982 $1,142 $3,960 Y24 $1,038 $1,002 $1,088 $1,132 $4,260 2024年合併營收創下歷史新高(YoY +8%) |
$1,038 (+17%) $1,002 (+6%) $1,088 (+11%) $1,132 (-1%) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Year Y20 $687 $759 $896 $999 $3,342 Y21 $867 $966 $1,016 $1,239 $4,088 Y22 $1,009 $1,034 $1,088 $1,115 $4,246 Y23 $886 $949 $982 $1,142 $3,960 Y24 $1,038 $1,002 $1,088 $1,132 $4,260 2024年合併營收創下歷史新高(YoY +8%) |
$1,038 (+17%) $1,002 (+6%) $1,088 (+11%) $1,132 (-1%) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Year Y20 $687 $759 $896 $999 $3,342 Y21 $867 $966 $1,016 $1,239 $4,088 Y22 $1,009 $1,034 $1,088 $1,115 $4,246 Y23 $886 $949 $982 $1,142 $3,960 Y24 $1,038 $1,002 $1,088 $1,132 $4,260 2024年合併營收創下歷史新高(YoY +8%) |
$1,038 (+17%) $1,002 (+6%) $1,088 (+11%) $1,132 (-1%) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Year Y20 $687 $759 $896 $999 $3,342 Y21 $867 $966 $1,016 $1,239 $4,088 Y22 $1,009 $1,034 $1,088 $1,115 $4,246 Y23 $886 $949 $982 $1,142 $3,960 Y24 $1,038 $1,002 $1,088 $1,132 $4,260 2024年合併營收創下歷史新高(YoY +8%) |
$1,038 (+17%) $1,002 (+6%) $1,088 (+11%) $1,132 (-1%) Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Year Y20 $687 $759 $896 $999 $3,342 Y21 $867 $966 $1,016 $1,239 $4,088 Y22 $1,009 $1,034 $1,088 $1,115 $4,246 Y23 $886 $949 $982 $1,142 $3,960 Y24 $1,038 $1,002 $1,088 $1,132 $4,260 2024年合併營收創下歷史新高(YoY +8%) |
|---|---|---|---|---|---|---|
| Q1 | ||||||
| Q1 | Q2 | Q3 | Q4 | Year | ||
| Y20 Y21 Y22 Y23 Y24 |
$687 $867 $1,009 $886 $1,038 |
$759 $966 $1,034 $949 $1,002 |
$896 $1,016 $1,088 $982 $1,088 |
$999 $1,239 $1,115 $1,142 $1,132 |
$3,342 $4,088 $4,246 $3,960 $4,260 |
|
| : 歷史新高 : 同期歷史新高 |
SYNNEX Confidential |
P4
歷年合併營收趨勢
==> picture [823 x 374] intentionally omitted <==
----- Start of picture text -----
單位:新台幣億元
$5,000
Distribution
$4,500 Semiconductor $4,260
Tech Service 自 2001年複合成⾧率: 9% $4,246 (+7.6%)
$4,088
$3,960
$4,000 $3,832
$3,642
$3,500 $3,303 $3,315 $3,427 $3,400 $3,342
$3,221
$3,107 [$3,126]
$3,000
$2,726
$2,500
$2,207
$2,000 $1,842
$1,652
$1,500 $1,396 [$1,423]
$1,277
$1,031
$1,000
$807
$630
$500
$0
Y1 Y2 Y3 Y4 Y5 Y6 Y7 Y8 Y9 Y10 Y11 Y12 Y13 Y14 Y15 Y16 Y17 Y18 Y19 Y20 Y21 Y22 Y23 Y24
----- End of picture text -----
==> picture [118 x 22] intentionally omitted <==
P5
SYNNEX Confidential
單位:新台幣億元
產品別營收分佈
==> picture [823 x 5] intentionally omitted <==
==> picture [294 x 186] intentionally omitted <==
==> picture [307 x 186] intentionally omitted <==
==> picture [563 x 191] intentionally omitted <==
----- Start of picture text -----
Y24Q4 Y24
Revenue YoY Revenue YoY
Product Total 1,155 -1% 4,348 8%
Enterprise Solution 418 14% 1,320 10%
Device & Consumer 355 3% 1,249 2%
Mobile Device 59 20% 207 24%
Semiconductor 323 -21% 1,572 9%
Adjustment -22 - -88 -
Consolidated 1,132 -1% 4,260 8%
----- End of picture text -----
==> picture [118 x 22] intentionally omitted <==
P6
SYNNEX Confidential
產品別營收趨勢
==> picture [824 x 453] intentionally omitted <==
----- Start of picture text -----
x% Y24營收占比
產品別營收趨勢
單位:新台幣億元
30% 29%
5% 36%
: 歷史新高
P7
: 同期歷史新高 SYNNEX Confidential
----- End of picture text -----
區域別營收趨勢
==> picture [836 x 451] intentionally omitted <==
----- Start of picture text -----
x% Y24 營收占比
單位:原幣數
(Y24 +4%) 25% (Y24 +2%) 15% (Y24 +19%) 10%
(Y24 -8%) 10% (Y24 -1%) 4% (Y24 +9%) 36%
: 歷史新高
P8
: 同期歷史新高 SYNNEX Confidential
----- End of picture text -----
區域別營收年趨勢
==> picture [824 x 449] intentionally omitted <==
----- Start of picture text -----
x% Y24 營收占比
單位:原幣數
25% 15% 10%
10% 4% 36%
: 歷史新高
P9
: 同期歷史新高 SYNNEX Confidential
----- End of picture text -----
==> picture [842 x 475] intentionally omitted <==
----- Start of picture text -----
聯強集團業務概況
Y24 新台幣 8,589 億 (YoY +8%)
Enterprise Device &
Solution Consumer
$2,691E $2,725E
Y24 : +8% Y24 : +3%
31% 31%
20% 18%
Mobile Semicon &
Device IC Module
$1,705E $1,572E
Y24 : +9% Y24 : +9%
----- End of picture text -----
==> picture [842 x 475] intentionally omitted <==
----- Start of picture text -----
聯強集團業務概況
SYNNEX Group Business Overview
Y24新台幣 8,589 億 (YoY +8%)
India/SA (21% / +15%) Taiwan (24% / +7%)
(CAGR : +7%)
(CAGR : +7)
(CAGR : +10%)
METACIS (22% / +1%) China/HK (15% / +2%) SEA (12% / +13%) ANZ (7% / +2%)
(CAGR : +10%) (CAGR : +0%) (CAGR : +15%) (CAGR : +5%)
----- End of picture text -----
– 聯強集團營收趨勢 權益法投資
==> picture [824 x 453] intentionally omitted <==
----- Start of picture text -----
– $ Y24 營收 ( 新台幣億元 )
聯強集團營收趨勢 權益法投資
單位:原幣數
$1,806 $1,864
$392 $267
: Historical High
P12 : Record High in Same Period SYNNEX Confidential
----- End of picture text -----
單位:新台幣百萬元
綜合損益表– 2024全年及第四季
==> picture [823 x 5] intentionally omitted <==
==> picture [788 x 95] intentionally omitted <==
----- Start of picture text -----
Y24Q4 YOY Y23Q4 Y24FY YOY Y23FY
Revenue $ 113,246 -1% $ 114,207 $ 426,009 8% $ 395,991
Gross profit 5,309 4.69% 6% 4,998 4.38% 18,648 4.38% 6% 17,599 4.44%
Operating expenses (2,183) 1.93% -8% (2,373) 2.08% (8,625) 2.02% -4% (8,965) 2.26%
----- End of picture text -----
| 年及第四季 | 年及第四季 | 年及第四季 | ||||
|---|---|---|---|---|---|---|
| YOY 113,246 $ -1% 5,309 4.69% 6% (2,183) 1.93% -8% Y24Q4 |
YOY 426,009 $ 8% 18,648 4.38% 6% (8,625) 2.02% -4% Y24FY |
|||||
| 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$) |
3,126 2.76% 19% 659 467 26% (180) 0.16% -25% 372 |
2,625 2.30% 374 371 (240) 0.21% 244 3,000 2.63% (610) (229) 2,160 $ 1.89% 1.29 $ |
10,023 2.35% 16% 2,331 1,670 7% (803) 0.19% -34% 1,464 |
8,634 2.18% 1,882 1,565 (1,210) 0.31% 1,527 |
||
| 3,785 3.34% 26% (566) (284) |
12,354 2.90% 17% (2,425) (717) |
10,517 2.66% (2,636) (592) |
||||
| 2,935 $ 2.59% 36% |
9,213 $ 2.16% 26% |
7,289 $ 1.84% |
||||
| 1.76 $ |
5.52 $ |
4.37 $ |
- JV Business in Redington India, Synnex Thailand and Synnex FPT which were accounted under equity method.
==> picture [12 x 12] intentionally omitted <==
==> picture [118 x 22] intentionally omitted <==
: 歷史新高 : 同期歷史新低 : 同期歷史新高 : 同期歷史次高
P13
SYNNEX Confidential
營運資金指標
==> picture [823 x 396] intentionally omitted <==
----- Start of picture text -----
單位:新台幣億元
1,200 WC AR Inventories AP(net) Net days AR days INV days AP days 120
1,000 100
800 80
600 60
400 40
200 20
0 0
Y22Q1 Y22Q2 Y22Q3 Y22Q4 Y23Q1 Y23Q2 Y23Q3 Y23Q4 Y24Q1 Y24Q2 Y24Q3 Y24Q4
WC 883 998 1,019 1,109 908 899 847 1,043 830 853 796 892
AR 734 761 751 792 706 738 728 798 734 726 776 776
Inventories 513 565 640 573 456 455 462 531 400 452 420 477
AP(net) 364 328 371 255 254 294 343 287 304 325 400 361
Net days 81 85 87 90 104 85 83 75 82 77 70 69
AR days 70 64 64 65 76 68 70 61 67 65 63 63
INV days 46 50 52 51 56 46 45 43 41 40 37 36
AP days 35 29 29 26 28 29 32 29 26 28 30 30
----- End of picture text -----
==> picture [118 x 22] intentionally omitted <==
P14
SYNNEX Confidential
單位:新台幣億元
財務結構指標
==> picture [823 x 5] intentionally omitted <==
==> picture [288 x 265] intentionally omitted <==
==> picture [288 x 265] intentionally omitted <==
| Y24Q4 | Y24Q3 | Y23Q4 | ||
|---|---|---|---|---|
| Debt Ratio | 64% | 66% | 65% | |
| Net Int. bearing Debt / Equity | 68% | 60% | 95% | |
| Net Worth Per Share(NT$) | 46.2 | 44.6 | 43.1 | |
| Free Cash Flow(NT$E) | -70 | +64 | -169 |
==> picture [118 x 22] intentionally omitted <==
P15
SYNNEX Confidential
Y24 營運績效彙總
==> picture [823 x 5] intentionally omitted <==
==> picture [551 x 401] intentionally omitted <==
----- Start of picture text -----
營業收入 營業毛利 營業淨利
+16%
+8% +6%
NT$100E / 2.35%
Y24 NT$4,260E NT$186E / 4.38%
權益法投資 稅前淨利 每股盈餘
+7% +17%
+26%
NT$1,670M NT$124E / 2.90%
PAT NT$92E / NT$5.52
股東權益報酬率 周轉天數 自由現金流量
13.0% 75 天 +NT$177E
15yr avg. 15% Y23 86天 / -11天
: 歷史新高 : 同期歷史新低
: 同期歷史新高 : 同期歷史次高 SYNNEX Confidential
----- End of picture text -----
==> picture [118 x 22] intentionally omitted <==
P16
獲利能力趨勢
單位: 新台幣十億元;%
==> picture [823 x 5] intentionally omitted <==
==> picture [598 x 126] intentionally omitted <==
==> picture [598 x 126] intentionally omitted <==
==> picture [598 x 126] intentionally omitted <==
OPI/GP 比率
- 10 年平均 43% Y24 : 54%
營業毛利
- 10年平均 4.06% Y24 : 4.38%
營業費用
-
10年平均 2.25% Y24 : 2.02% 營業淨利
-
10年平均 1.81% Y24 : 2.35%
==> picture [118 x 22] intentionally omitted <==
P17
SYNNEX Confidential
股東價值趨勢
單位: 新台幣十億元;元
==> picture [823 x 5] intentionally omitted <==
==> picture [599 x 126] intentionally omitted <==
==> picture [599 x 126] intentionally omitted <==
==> picture [599 x 126] intentionally omitted <==
營業淨利
- PAT$ - 10年平均 NT$85億 PAT% - 10年平均 2.22% Y24 NT$92億 / 2.16%
帳面價值
-
10年複合成⾧率 7%
-
Y24 NT$771億 & NT$46.2 /股
現金股利及配發率
- 10年平均 NT$2.82 - 10年平均配發率 58% Y24 NT$4.0, 配發率 72%
==> picture [118 x 22] intentionally omitted <==
P18
SYNNEX Confidential
永續聯強
==> picture [515 x 267] intentionally omitted <==
==> picture [166 x 94] intentionally omitted <==
==> picture [184 x 245] intentionally omitted <==
Sustainable SYNNEX Cherish the Earth https://www.synnex-grp.com/tw/ESG-Report
==> picture [118 x 22] intentionally omitted <==
P19
SYNNEX Confidential
永續聯強
11% (Y23 vs. Y22) 15% (Y24 vs. Y23) 碳排(相同邊界下)
==> picture [166 x 94] intentionally omitted <==
==> picture [658 x 263] intentionally omitted <==
Sustainable SYNNEX Cherish the Earth https://www.synnex-grp.com/tw/ESG-Report
==> picture [118 x 22] intentionally omitted <==
P20
SYNNEX Confidential
永續聯強
==> picture [823 x 5] intentionally omitted <==
==> picture [693 x 142] intentionally omitted <==
==> picture [693 x 143] intentionally omitted <==
Sustainable SYNNEX Cherish the Earth https://www.synnex-grp.com/tw/ESG-Report
==> picture [118 x 22] intentionally omitted <==
P21
SYNNEX Confidential
==> picture [310 x 36] intentionally omitted <==
聯強集團 http://www.synnex-grp.com/tw 永續聯強 http://www.synnex-grp.com/tw/esg-report
==> picture [118 x 22] intentionally omitted <==
P22
SYNNEX Confidential
附件
==> picture [118 x 22] intentionally omitted <==
P23
SYNNEX Confidential
單位:新台幣百萬元
合併損益表
==> picture [823 x 5] intentionally omitted <==
==> picture [492 x 17] intentionally omitted <==
----- Start of picture text -----
Item / Year Y24Q4 Y24Q3 Y23Q4
----- 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 |
25,818 $ 25,433 77,648 47,684 8,882 185,465 19,258 16,326 3,919 224,967 $ 66,355 $ 39,402 10,825 116,583 7,410 144,943 16,679 13,484 53,734 (6,811) 2,937 80,024 224,967 $ |
27,693 11,156 $ 31,271 22,811 77,630 79,813 41,986 53,143 13,269 13,759 191,849 180,683 18,390 17,337 16,477 12,562 3,867 3,658 230,582 $ 214,240 $ 66,538 $ 61,003 $ 45,465 35,961 14,154 13,831 126,158 110,795 7,516 7,576 153,324 139,742 16,679 16,679 13,533 13,529 50,761 49,492 (6,538) (7,886) 2,822 2,684 77,258 74,499 230,582 $ 214,240 $ |
|---|---|---|
==> picture [118 x 22] intentionally omitted <==
P24
SYNNEX Confidential