NEW BEST WIRE INDUSTRIAL CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.1 TWD | -0.43% |
|
+0.14% | +0.29% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,856 | 3,435 | 3,769 | 5,177 | 4,696 | 4,670 |
| Enterprise Value (EV) 1 | 6,799 | 6,188 | 6,210 | 7,905 | 6,329 | 6,626 |
| P/E ratio | 13.2 x | 20.9 x | 18 x | 8.82 x | 8.69 x | 18.2 x |
| Yield | 1.73% | 1.94% | 1.77% | 5.15% | 4.55% | 2.57% |
| Capitalization / Revenue | 0.5 x | 0.55 x | 0.65 x | 0.6 x | 0.52 x | 0.62 x |
| EV / Revenue | 0.89 x | 0.99 x | 1.08 x | 0.91 x | 0.7 x | 0.87 x |
| EV / EBITDA | 8.01 x | 9.97 x | 8.97 x | 6.06 x | 5.16 x | 7.57 x |
| EV / FCF | -14.9 x | 22.5 x | 17.9 x | -23 x | 5.17 x | -59.6 x |
| FCF Yield | -6.71% | 4.44% | 5.58% | -4.35% | 19.3% | -1.68% |
| Price to Book | 1.52 x | 1.33 x | 1.38 x | 1.59 x | 1.32 x | 1.3 x |
| Nbr of stocks (in thousands) | 1,33,416 | 1,33,416 | 1,33,416 | 1,33,416 | 1,33,416 | 1,33,416 |
| Reference price 2 | 28.90 | 25.75 | 28.25 | 38.80 | 35.20 | 35.00 |
| Announcement Date | 27/03/19 | 30/03/20 | 26/03/21 | 30/03/22 | 21/03/23 | 28/03/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 7,674 | 6,241 | 5,766 | 8,642 | 9,034 | 7,585 |
| EBITDA 1 | 848.4 | 620.5 | 692.1 | 1,304 | 1,227 | 875.4 |
| EBIT 1 | 622.2 | 362.8 | 432.1 | 1,030 | 931.7 | 573.8 |
| Operating Margin | 8.11% | 5.81% | 7.49% | 11.91% | 10.31% | 7.57% |
| Earnings before Tax (EBT) 1 | 546.2 | 306.5 | 395.8 | 975.8 | 914.1 | 523.2 |
| Net income 1 | 293.2 | 164.8 | 210.2 | 588 | 541.4 | 257.1 |
| Net margin | 3.82% | 2.64% | 3.65% | 6.8% | 5.99% | 3.39% |
| EPS 2 | 2.190 | 1.230 | 1.570 | 4.400 | 4.050 | 1.920 |
| Free Cash Flow 1 | -456.1 | 274.5 | 346.7 | -344 | 1,224 | -111.1 |
| FCF margin | -5.94% | 4.4% | 6.01% | -3.98% | 13.55% | -1.47% |
| FCF Conversion (EBITDA) | - | 44.24% | 50.09% | - | 99.72% | - |
| FCF Conversion (Net income) | - | 166.55% | 164.93% | - | 226.06% | - |
| Dividend per Share 2 | 0.5000 | 0.5000 | 0.5000 | 2.000 | 1.600 | 0.9000 |
| Announcement Date | 27/03/19 | 30/03/20 | 26/03/21 | 30/03/22 | 21/03/23 | 28/03/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 2,943 | 2,753 | 2,441 | 2,729 | 1,632 | 1,957 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.469 x | 4.437 x | 3.527 x | 2.092 x | 1.33 x | 2.235 x |
| Free Cash Flow 1 | -456 | 274 | 347 | -344 | 1,224 | -111 |
| ROE (net income / shareholders' equity) | 11.7% | 7.62% | 9.1% | 19.4% | 15.6% | 8.29% |
| ROA (Net income/ Total Assets) | 5.72% | 3.17% | 3.79% | 8.14% | 6.85% | 4.24% |
| Assets 1 | 5,126 | 5,204 | 5,542 | 7,220 | 7,907 | 6,057 |
| Book Value Per Share 2 | 19.00 | 19.40 | 20.50 | 24.40 | 26.80 | 26.90 |
| Cash Flow per Share 2 | 2.590 | 3.520 | 4.000 | 5.370 | 8.780 | 8.050 |
| Capex 1 | 727 | 370 | 252 | 358 | 147 | 310 |
| Capex / Sales | 9.47% | 5.93% | 4.37% | 4.14% | 1.63% | 4.09% |
| Announcement Date | 27/03/19 | 30/03/20 | 26/03/21 | 30/03/22 | 21/03/23 | 28/03/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +0.29% | 14Cr | |
| -7.78% | 249.99Cr | |
| +27.93% | 164.88Cr | |
| -12.88% | 149.65Cr | |
| +13.50% | 139.75Cr | |
| -9.76% | 134.53Cr | |
| -7.80% | 112.33Cr | |
| -1.82% | 96Cr | |
| +11.74% | 76Cr | |
| -.--% | 68Cr |
- Stock Market
- Equities
- 5013 Stock
- Financials New Best Wire Industrial Co.,Ltd