Subscribe

Auras Technology Co., Ltd. (3324.TWO)

TWD896.00 +32.00 (+3.70%)
TW TWO Technology Computer Hardware
Address No.6,Wu-Chuan 3rd Road 24891
New Taipei City, TW
CEO Chih-Wei Chen
IPO 2007-12-31
ISIN TW0003324000

Explore sections of this company profile

Description

Auras Technology Co., Ltd. is a global enterprise dedicated to the fabrication, processing, and distribution of electronic components and advanced computer thermal management solutions. The company maintains a significant international footprint, with operations spanning key regions including China, Taiwan, Korea, and Ireland. Its comprehensive product portfolio encompasses a variety of thermal dissipation devices such as coolers, heat sinks, heat pipes, fans, and integrated cooling modules. These solutions are essential for a wide array of electronic applications, from personal computing devices like notebooks, desktops, and all-in-one workstations, to high-performance systems such as servers, motherboards, and graphics cards. Auras Technology also extends its cooling expertise to consumer electronics, including DVD and Blu-ray players, as well as LED lighting products and projectors. Beyond its physical products, the firm offers specialized consulting services focused on heat flow and thermal design. Established in 1998, Auras Technology is headquartered in New Taipei City, Taiwan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
TWD896.00 +32.00 (+3.70%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
1.40
Float Shares
74.31M
Free Float %
81.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.47% -0.47% +13.30% +4.93% +4.93% +5.45% +95.41% +360.04% +591.56% +1,930.89% +1,528.69%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
896.00
DCF (Unlevered) 85.34 -90.5%
DCF (Levered) 5.36 -99.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 71% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 7 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.17
Safe zone
Piotroski F-Score
3 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Computer Hardware: +13.3%
    +47.5% Q1'26: +93.7% (vs Q1'25)
  • EPS growth Computer Hardware: +25.2%
    +33.8% Q1'26: +128.4% (vs Q1'25)
  • FCF margin FCF growth · Computer Hardware: +24.2%
    -6.4% Q1'26: -12.7% (vs Q1'25)
  • EBIT margin Computer Hardware: +5.6%
    +14.4% Q1'26: +17.8% (vs Q1'25)
  • ROIC Computer Hardware: +5.3%
    +18.6% Q1'26: +33.1% (vs Q1'25)
  • Share dilution Computer Hardware: +0.0%
    +3.6% Q1'26: +8.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Computer Hardware: -0.55×
    1.21× Q1'26: 0.80× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.51) × ERP
WACC = 96% × Ke + 4% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 84.62 Current price: 896.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
10 Rev. Ana.
6 EPS Ana.
Dec 2027
11 Rev. Ana.
9 EPS Ana.
Dec 2028
5 Rev. Ana.
3 EPS Ana.
Revenue
6.55B
est: 6.59B (-0.7%)
6.95B
est: 6.95B (0.0%)
7.65B
est: 7.76B (-1.4%)
10.25B
est: 10.32B (-0.7%)
12.21B
est: 12.23B (-0.1%)
14.26B
est: 14.29B (-0.3%)
13.86B
est: 13.85B (+0.1%)
12.71B
est: 12.80B (-0.7%)
15.78B
est: 15.85B (-0.4%)
23.28B
est: 23.10B (+0.8%)
36.77B
35.40B – 39.03B
+59.1% YoY
46.01B
38.93B – 51.13B
+25.2% YoY
51.71B
51.71B – 51.71B
+12.4% YoY
EBITDA
901.44M
est: 1.06B (-14.6%)
520.37M
est: 1.11B (-53.2%)
506.08M
est: 1.24B (-59.3%)
1.47B
est: 1.65B (-11.3%)
1.98B
est: 1.96B (+0.9%)
1.90B
est: 2.29B (-17.0%)
2.19B
est: 2.22B (-1.1%)
2.07B
est: 2.05B (+1.0%)
2.91B
est: 2.57B (+13.3%)
4.02B
est: 3.75B (+7.2%)
5.97B
5.74B – 6.33B
+59.1% YoY
7.47B
6.32B – 8.30B
+25.2% YoY
8.39B
8.39B – 8.39B
+12.4% YoY
EBIT
745.80M
est: 820.09M (-9.1%)
370.04M
est: 864.83M (-57.2%)
315.54M
est: 965.87M (-67.3%)
1.19B
est: 1.28B (-7.5%)
1.56B
est: 1.52B (+2.6%)
1.38B
est: 1.78B (-22.5%)
1.67B
est: 1.72B (-3.3%)
1.60B
est: 1.59B (+0.2%)
2.40B
est: 2.02B (+18.5%)
3.35B
est: 2.95B (+13.5%)
4.69B
4.52B – 4.98B
+59.1% YoY
5.87B
4.97B – 6.53B
+25.2% YoY
6.60B
6.60B – 6.60B
+12.4% YoY
Net Income
620.27M
est: 700.25M (-11.4%)
290.15M
est: 413.35M (-29.8%)
232.99M
est: 260.82M (-10.7%)
963.97M
est: 1.16B (-16.6%)
1.11B
est: 1.25B (-11.0%)
1.13B
est: 1.24B (-8.5%)
1.26B
est: 1.46B (-13.3%)
1.23B
est: 1.43B (-13.9%)
1.89B
est: 2.01B (-5.8%)
2.57B
est: 2.76B (-6.7%)
5.12B
5.08B – 5.67B
+85.6% YoY
7.04B
5.69B – 8.96B
+37.6% YoY
8.22B
7.47B – 8.97B
+16.7% YoY
SGA
433.46M
est: 424.54M (+2.1%)
433.81M
est: 447.70M (-3.1%)
504.89M
est: 500.01M (+1.0%)
580.92M
est: 664.74M (-12.6%)
624.16M
est: 787.83M (-20.8%)
771.88M
est: 920.77M (-16.2%)
913.95M
est: 892.18M (+2.4%)
950.65M
est: 824.29M (+15.3%)
1.20B
est: 1.09B (+10.1%)
1.70B
est: 1.59B (+7.0%)
2.53B
2.44B – 2.69B
+59.1% YoY
3.17B
2.68B – 3.52B
+25.2% YoY
3.56B
3.56B – 3.56B
+12.4% YoY
EPS
8.36
est: 7.60 (+10.0%)
3.66
est: 4.49 (-18.4%)
2.90
est: 2.83 (+2.5%)
11.71
est: 12.54 (-6.6%)
12.88
est: 13.55 (-4.9%)
13.12
est: 13.43 (-2.3%)
14.68
est: 15.82 (-7.2%)
14.28
est: 15.52 (-8.0%)
21.23
est: 21.05 (+0.9%)
28.26
est: 29.10 (-2.9%)
57.00
53.21 – 59.40
+95.8% YoY
76.23
59.60 – 93.86
+33.7% YoY
85.42
78.28 – 94.01
+12.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-07 B 3/5 2/5 5/5 5/5 2/5 2/5 1/5
2026-05-06 B 3/5 2/5 5/5 5/5 2/5 2/5 1/5
2026-05-05 B 3/5 2/5 5/5 5/5 2/5 2/5 1/5
2026-05-04 B 3/5 2/5 5/5 5/5 2/5 2/5 1/5
2026-04-30 B 3/5 2/5 5/5 5/5 2/5 2/5 1/5
2026-04-29 B 3/5 2/5 5/5 5/5 2/5 2/5 1/5
2026-04-28 B 3/5 2/5 5/5 5/5 2/5 2/5 1/5
2026-04-27 B- 3/5 2/5 4/5 4/5 2/5 2/5 1/5
2026-04-24 B 3/5 2/5 4/5 5/5 2/5 2/5 1/5
2026-04-23 B- 3/5 2/5 4/5 5/5 1/5 2/5 1/5
2026-04-22 B- 3/5 2/5 4/5 5/5 1/5 2/5 1/5
2026-04-21 B- 3/5 2/5 4/5 5/5 1/5 2/5 1/5
2026-04-20 B- 3/5 2/5 4/5 5/5 1/5 2/5 1/5
2026-04-17 B- 3/5 2/5 4/5 5/5 1/5 2/5 1/5
2026-04-16 B- 3/5 2/5 4/5 5/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-462.83M
OE per share TTM
-5.24
Owner's Yield
-0.45%
Maintenance CapEx ratio
15.50%
Maint CapEx / Avg PPE
22.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 61 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
599.2K
Shares Outstanding
91.14M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Chia-Liang Lin Chief Financial Officer male
Chih-Wei Chen President & Manager male
Chin-Hui Tsai Chief Internal Auditor female
Peixu Yen Accounting Supervisor female
Teng-Ling Wu Director of Human Resource Administration Division
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits