EASYCARD CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 81.6 TWD | +0.37% |
|
-0.49% | -9.33% |
Valuation
| Fiscal Period: December | 2023 |
|---|---|
| Capitalization 1 | 6,300 |
| Enterprise Value (EV) 1 | 5,919 |
| P/E ratio | 31.4 x |
| Yield | - |
| Capitalization / Revenue | 3.27 x |
| EV / Revenue | 3.07 x |
| EV / EBITDA | 12.8 x |
| EV / FCF | 3,84,44,580 x |
| FCF Yield | 0% |
| Price to Book | 5.55 x |
| Nbr of stocks (in thousands) | 70,000 |
| Reference price 2 | 90.00 |
| Announcement Date | 27/03/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net sales 1 | 1,491 | 1,626 | 1,656 | 1,928 |
| EBITDA 1 | 199.2 | 130 | 142.3 | 461.8 |
| EBIT 1 | 89.4 | 13.3 | 27.13 | 244.6 |
| Operating Margin | 6% | 0.82% | 1.64% | 12.69% |
| Earnings before Tax (EBT) 1 | 140.4 | 51.14 | 72.01 | 245.9 |
| Net income 1 | 111.9 | 40.79 | 60.32 | 201.2 |
| Net margin | 7.51% | 2.51% | 3.64% | 10.44% |
| EPS 2 | 1.599 | 0.5827 | 0.8618 | 2.870 |
| Free Cash Flow | - | -187.7 | -51.69 | 154 |
| FCF margin | - | -11.55% | -3.12% | 7.99% |
| FCF Conversion (EBITDA) | - | - | - | 33.34% |
| FCF Conversion (Net income) | - | - | - | 76.52% |
| Dividend per Share 2 | 1.510 | 0.1856 | 0.7500 | - |
| Announcement Date | 08/06/22 | 08/06/22 | 28/04/23 | 27/03/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | 396 | 451 | 295 | 381 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | -188 | -51.7 | 154 |
| ROE (net income / shareholders' equity) | - | 4.23% | 6.3% | 19% |
| ROA (Net income/ Total Assets) | - | 0.07% | 0.13% | 1.08% |
| Assets 1 | - | 59,458 | 45,734 | 18,649 |
| Book Value Per Share 2 | 14.20 | 13.40 | 14.00 | 16.20 |
| Cash Flow per Share 2 | 3.860 | 7.040 | 5.020 | 6.570 |
| Capex 1 | 78.1 | 68.7 | 35.4 | 45.2 |
| Capex / Sales | 5.24% | 4.22% | 2.14% | 2.34% |
| Announcement Date | 08/06/22 | 08/06/22 | 28/04/23 | 27/03/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -9.33% | 18Cr | |
| +13.14% | 8.79TCr | |
| +0.63% | 6.44TCr | |
| -13.96% | 4.11TCr | |
| -18.64% | 2.64TCr | |
| -4.82% | 1.9TCr | |
| -17.14% | 1.23TCr | |
| -7.72% | 1.04TCr | |
| -17.63% | 866.44Cr | |
| -3.70% | 790.12Cr |
- Stock Market
- Equities
- 6035 Stock
- Financials EasyCard Corporation
