JOINSOON ELECTRONICS MANUFACTURING CO., LTD. Financials Joinsoon Electronics Manufacturing CO., LTD.
Equities
3322
TW0003322004
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.75 TWD | +1.06% |
|
+0.85% | +8.20% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,175 | 791.6 | 1,150 | 2,764 | 1,999 | 2,360 |
| Enterprise Value (EV) 1 | 776.8 | 585.5 | 1,220 | 3,072 | 2,154 | 2,927 |
| P/E ratio | 4.37 x | -9.26 x | -29.2 x | 16.7 x | 14.7 x | 40.8 x |
| Yield | 1.84% | - | - | 2.1% | 3.23% | 1.14% |
| Capitalization / Revenue | 0.45 x | 0.3 x | 0.39 x | 0.69 x | 0.72 x | 0.87 x |
| EV / Revenue | 0.29 x | 0.22 x | 0.42 x | 0.76 x | 0.78 x | 1.07 x |
| EV / EBITDA | -35.1 x | 99.7 x | 9.98 x | 11.9 x | 9.1 x | 16.6 x |
| EV / FCF | -10.6 x | -7.11 x | -5.96 x | -25.1 x | 33.5 x | -8.32 x |
| FCF Yield | -9.4% | -14.1% | -16.8% | -3.99% | 2.99% | -12% |
| Price to Book | 1.18 x | 0.79 x | 1.22 x | 2.45 x | 1.42 x | 1.67 x |
| Nbr of stocks (in thousands) | 86,416 | 96,652 | 96,652 | 96,652 | 1,07,466 | 1,07,507 |
| Reference price 2 | 13.60 | 8.190 | 11.90 | 28.60 | 18.60 | 21.95 |
| Announcement Date | 28/03/19 | 25/03/20 | 23/03/21 | 29/04/22 | 28/03/23 | 15/03/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,640 | 2,617 | 2,937 | 4,033 | 2,766 | 2,728 |
| EBITDA 1 | -22.14 | 5.871 | 122.2 | 258.2 | 236.8 | 176.8 |
| EBIT 1 | -84.99 | -60.85 | 54.9 | 173.9 | 133.8 | 59.41 |
| Operating Margin | -3.22% | -2.32% | 1.87% | 4.31% | 4.84% | 2.18% |
| Earnings before Tax (EBT) 1 | 347.1 | -53.02 | -0.393 | 234.1 | 196.9 | 89.74 |
| Net income 1 | 318.2 | -83.34 | -39.38 | 179 | 155.9 | 62.04 |
| Net margin | 12.05% | -3.18% | -1.34% | 4.44% | 5.64% | 2.27% |
| EPS 2 | 3.109 | -0.8842 | -0.4074 | 1.709 | 1.263 | 0.5378 |
| Free Cash Flow 1 | -73.02 | -82.33 | -204.8 | -122.5 | 64.32 | -351.7 |
| FCF margin | -2.77% | -3.15% | -6.97% | -3.04% | 2.33% | -12.89% |
| FCF Conversion (EBITDA) | - | - | - | - | 27.16% | - |
| FCF Conversion (Net income) | - | - | - | - | 41.26% | - |
| Dividend per Share 2 | 0.2500 | - | - | 0.6000 | 0.6000 | 0.2500 |
| Announcement Date | 28/03/19 | 25/03/20 | 23/03/21 | 29/04/22 | 28/03/23 | 15/03/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 69.7 | 308 | 155 | 567 |
| Net Cash position 1 | 398 | 206 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.5702 x | 1.191 x | 0.6547 x | 3.209 x |
| Free Cash Flow 1 | -73 | -82.3 | -205 | -123 | 64.3 | -352 |
| ROE (net income / shareholders' equity) | 31.5% | -5.5% | -0.86% | 17.4% | 11.8% | 4.33% |
| ROA (Net income/ Total Assets) | -2.41% | -1.59% | 1.31% | 4.06% | 3.23% | 1.28% |
| Assets 1 | -13,219 | 5,230 | -3,011 | 4,412 | 4,823 | 4,833 |
| Book Value Per Share 2 | 11.60 | 10.40 | 9.770 | 11.70 | 13.10 | 13.20 |
| Cash Flow per Share 2 | 6.100 | 5.650 | 3.250 | 1.650 | 3.260 | 3.360 |
| Capex 1 | 141 | 350 | 315 | 118 | 191 | 587 |
| Capex / Sales | 5.33% | 13.35% | 10.71% | 2.92% | 6.92% | 21.51% |
| Announcement Date | 28/03/19 | 25/03/20 | 23/03/21 | 29/04/22 | 28/03/23 | 15/03/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +8.20% | 80.12M | |
| +5.72% | 45.67B | |
| +188.34% | 5.37B | |
| -17.56% | 2.37B | |
| -17.79% | 2.36B | |
| +146.44% | 1.55B | |
| -4.14% | 1.04B | |
| -37.63% | 994M | |
| -13.32% | 913M | |
| +41.27% | 877M |
- Stock Market
- Equities
- 3322 Stock
- Financials Joinsoon Electronics Manufacturing CO., LTD.
