Stock 8446 HIM INTERNATIONAL MUSIC INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials HIM International Music Inc.

Equities

8446

TW0008446006

Entertainment Production

End-of-day quote Taipei Exchange
Other stock markets
 03:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
100 TWD -1.48% Intraday chart for HIM International Music Inc. -5.21% -6.10%
15/03 HIM International Music Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 HIM International Music Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 6,535 5,424 4,768 4,291 5,635 5,291
Enterprise Value (EV) 1 6,535 5,424 4,768 4,291 5,635 5,291
P/E ratio 12.1 x 10.8 x 13.8 x 13.7 x 13 x -
Yield 7.29% 6.83% - - - -
Capitalization / Revenue 43,57,764 x 46,57,070 x 56,98,950 x 47,82,172 x 47,01,921 x -
EV / Revenue 43,57,764 x 46,57,070 x 56,98,950 x 47,82,172 x 47,01,921 x -
EV / EBITDA 95,52,007 x 79,35,063 x 1,01,09,861 x 91,79,140 x - -
EV / FCF - 1,20,91,337 x - - - -
FCF Yield - 0% - - - -
Price to Book 4.92 x 3.85 x 3.03 x 2.6 x 3.1 x -
Nbr of stocks (in thousands) 52,914 52,914 52,914 52,914 52,914 52,914
Reference price 2 123.5 102.5 90.10 81.10 106.5 100.0
Announcement Date 24/03/20 09/03/21 15/03/22 10/03/23 15/03/24 -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,696 1,500 1,165 836.6 897.4 1,199
EBITDA 1 570.1 672 671.8 436.3 457.1 508
EBIT 1 511.8 602.1 611.1 384.1 418.1 466.7
Operating Margin 30.18% 40.15% 52.47% 45.92% 46.59% 38.94%
Earnings before Tax (EBT) 1 584.4 657.6 620.7 413.4 376 524.6
Net income 1 478.5 541 505.2 347.3 314.3 435.6
Net margin 28.22% 36.07% 43.38% 41.52% 35.02% 36.34%
EPS 2 8.840 10.20 9.520 6.550 5.920 8.210
Free Cash Flow 1 285.6 610.6 234.6 -241.8 523.9 566.6
FCF margin 16.84% 40.72% 20.15% -28.9% 58.38% 47.28%
FCF Conversion (EBITDA) 50.1% 90.87% 34.93% - 114.61% 111.53%
FCF Conversion (Net income) 59.69% 112.88% 46.44% - 166.71% 130.08%
Dividend per Share 2 6.000 9.000 7.000 4.500 5.000 6.000
Announcement Date 27/03/19 27/03/20 29/03/21 14/03/22 10/03/23 15/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3
Net sales 1 182.3 233.4 220.8 195.6 225.7 255.3 244.8 306.1 269.5
EBITDA - - - - - - - - -
EBIT 1 75.79 104.1 101.1 100.4 100 116.6 105.3 130.2 108.5
Operating Margin 41.57% 44.59% 45.78% 51.34% 44.32% 45.66% 43.02% 42.53% 40.26%
Earnings before Tax (EBT) 1 83.95 111.1 53.68 95.3 97.72 129.3 97.34 146.3 171.2
Net income 1 66.22 96.01 43.42 90.26 78.69 101.9 78.36 131.5 136.8
Net margin 36.32% 41.13% 19.67% 46.14% 34.86% 39.91% 32.01% 42.96% 50.74%
EPS 2 1.250 1.810 0.8200 1.700 1.490 1.920 1.480 2.480 2.580
Dividend per Share - - - - - - - - -
Announcement Date 09/11/21 15/03/22 13/05/22 09/08/22 11/11/22 10/03/23 12/05/23 09/08/23 07/11/23
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - 449 - - - -
ROE (net income / shareholders' equity) 40.7% 36.9% 23.3% 19.5% - -
ROA (Net income/ Total Assets) 21.4% 18.1% 11.2% 9.91% - -
Assets 2,533 2,797 3,102 3,170 - -
Book Value Per Share 1 25.10 26.60 29.70 31.20 34.40 -
Cash Flow per Share - - - - - -
Capex 0.67 0.95 0.46 3.24 - -
Capex / Sales 0.04% 0.08% 0.06% 0.36% - -
Announcement Date 24/03/20 09/03/21 15/03/22 10/03/23 15/03/24 -
1TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
100
Average target price
-
Consensus

Quarterly earnings - Rate of surprise

Company calendar

Sector Music, Music Video Production & Distribution

1st Jan change Capi.
HIM INTERNATIONAL MUSIC INC. Stock HIM International Music Inc.
-6.10% 162M
UNIVERSAL MUSIC GROUP N.V. Stock Universal Music Group N.V.
+6.86% 53.63B
CLOUD MUSIC INC. Stock Cloud Music Inc.
+5.24% 2.59B
JYP ENTERTAINMENT CORPORATION Stock JYP Entertainment Corporation
-34.16% 1.61B
BELIEVE Stock Believe
+42.86% 1.55B
SM ENTERTAINMENT CO., LTD. Stock SM Entertainment Co., Ltd.
-12.05% 1.37B
AVEX INC. Stock Avex Inc.
-6.29% 369M
LIVEONE, INC. Stock LiveOne, Inc.
+36.33% 181M
GENIE MUSIC CORPORATION Stock Genie Music Corporation
-10.20% 130M
Music, Music Video Production & Distribution
  1. Stock Market
  2. Equities
  3. 8446 Stock
  4. Financials HIM International Music Inc.