JOCHU TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.55 TWD | +0.86% |
|
-1.88% | -1.46% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,112 | 1,829 | 2,505 | 2,365 | 1,767 | 2,133 |
| Enterprise Value (EV) 1 | 51.35 | 1,057 | 1,423 | 1,182 | 537.6 | 1,081 |
| P/E ratio | 17.5 x | 19.2 x | -6.29 x | 13.5 x | -35.9 x | 27.2 x |
| Yield | 4.29% | 3.41% | 4.24% | 4.53% | 5.05% | - |
| Capitalization / Revenue | 0.31 x | 0.62 x | 0.8 x | 0.67 x | 0.58 x | 0.66 x |
| EV / Revenue | 0.01 x | 0.36 x | 0.46 x | 0.33 x | 0.18 x | 0.33 x |
| EV / EBITDA | 0.29 x | 4.33 x | 7.56 x | 8.18 x | 7.17 x | 4.95 x |
| EV / FCF | 0.35 x | -45.7 x | 7.89 x | -18.1 x | 2.76 x | 35.6 x |
| FCF Yield | 285% | -2.19% | 12.7% | -5.51% | 36.2% | 2.81% |
| Price to Book | 0.34 x | 0.59 x | 0.88 x | 0.82 x | 0.63 x | 0.77 x |
| Nbr of stocks (in thousands) | 79,436 | 77,936 | 88,528 | 89,263 | 89,263 | 89,263 |
| Reference price 2 | 14.00 | 23.47 | 28.30 | 26.50 | 19.80 | 23.90 |
| Announcement Date | 29/03/19 | 27/02/20 | 26/03/21 | 01/03/22 | 24/02/23 | 23/02/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,549 | 2,968 | 3,120 | 3,535 | 3,046 | 3,252 |
| EBITDA 1 | 180.1 | 244.2 | 188.2 | 144.5 | 74.99 | 218.5 |
| EBIT 1 | 16.64 | 83.88 | 36.08 | 2.619 | -50.54 | 75.79 |
| Operating Margin | 0.47% | 2.83% | 1.16% | 0.07% | -1.66% | 2.33% |
| Earnings before Tax (EBT) 1 | 122.9 | 197.6 | 160.1 | 253.7 | -28.62 | 100.5 |
| Net income 1 | 64.02 | 96.18 | -385 | 177.5 | -49.24 | 78.62 |
| Net margin | 1.8% | 3.24% | -12.34% | 5.02% | -1.62% | 2.42% |
| EPS 2 | 0.8000 | 1.220 | -4.500 | 1.970 | -0.5516 | 0.8800 |
| Free Cash Flow 1 | 146.5 | -23.09 | 180.5 | -65.15 | 194.8 | 30.36 |
| FCF margin | 4.13% | -0.78% | 5.78% | -1.84% | 6.4% | 0.93% |
| FCF Conversion (EBITDA) | 81.32% | - | 95.87% | - | 259.82% | 13.9% |
| FCF Conversion (Net income) | 228.79% | - | - | - | - | 38.62% |
| Dividend per Share 2 | 0.6000 | 0.8000 | 1.200 | 1.200 | 1.000 | - |
| Announcement Date | 29/03/19 | 27/02/20 | 26/03/21 | 01/03/22 | 24/02/23 | 23/02/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 1,061 | 773 | 1,082 | 1,183 | 1,230 | 1,053 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 146 | -23.1 | 180 | -65.1 | 195 | 30.4 |
| ROE (net income / shareholders' equity) | 1.96% | 3% | -12.7% | 5.83% | -1.88% | 1.76% |
| ROA (Net income/ Total Assets) | 0.19% | 0.95% | 0.4% | 0.03% | -0.65% | 1.06% |
| Assets 1 | 34,364 | 10,165 | -97,069 | 5,97,684 | 7,615 | 7,437 |
| Book Value Per Share 2 | 40.90 | 40.10 | 32.00 | 32.30 | 31.30 | 30.90 |
| Cash Flow per Share 2 | 24.70 | 26.30 | 27.00 | 20.00 | 19.20 | 13.70 |
| Capex 1 | 182 | 78.7 | 78.1 | 250 | 124 | 163 |
| Capex / Sales | 5.12% | 2.65% | 2.5% | 7.08% | 4.08% | 5.02% |
| Announcement Date | 29/03/19 | 27/02/20 | 26/03/21 | 01/03/22 | 24/02/23 | 23/02/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -1.46% | 64.55M | |
| +17.32% | 114B | |
| -2.15% | 29.67B | |
| +13.08% | 22.5B | |
| -8.93% | 19.27B | |
| -9.23% | 16.93B | |
| +16.30% | 16.35B | |
| -3.81% | 12.34B | |
| +2.15% | 11.18B | |
| +12.54% | 8.49B |
- Stock Market
- Equities
- 3543 Stock
- Financials Jochu Technology Co., Ltd.
