PRIMAX ELECTRONICS LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 97 TWD | +8.87% |
|
+13.05% | +43.28% |
| 03/04 | Primax Electronics Ltd. Unveils Comprehensive Range of Next-Gen Surveillance and Advanced Door Locks | CI |
| 26/02 | Primax Electronics Ltd. Proposes Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 28,440 | 21,981 | 25,813 | 25,435 | 31,343 | 44,904 | - | - |
| Enterprise Value (EV) 1 | 24,297 | 17,104 | 24,466 | 20,104 | 21,903 | 34,294 | 32,654 | 29,949 |
| P/E ratio | 13.2 x | 11.4 x | 11.1 x | 9.22 x | 12.3 x | 15.5 x | 13.3 x | 12.6 x |
| Yield | 3.79% | 6.15% | 5.47% | 7.03% | 5.91% | 4.41% | 4.89% | 5.13% |
| Capitalization / Revenue | 0.35 x | 0.32 x | 0.36 x | 0.32 x | 0.52 x | 0.73 x | 0.67 x | 0.65 x |
| EV / Revenue | 0.3 x | 0.25 x | 0.34 x | 0.25 x | 0.36 x | 0.56 x | 0.49 x | 0.43 x |
| EV / EBITDA | 4.91 x | 3.78 x | 5.15 x | 3.84 x | 4.7 x | 6.48 x | 5.41 x | 4.85 x |
| EV / FCF | 7.73 x | 13.4 x | -17.8 x | 4.72 x | 3.56 x | 11.8 x | 9.69 x | 7.8 x |
| FCF Yield | 12.9% | 7.44% | -5.6% | 21.2% | 28.1% | 8.46% | 10.3% | 12.8% |
| Price to Book | 2.29 x | 1.65 x | 1.82 x | 1.56 x | 1.84 x | 2.43 x | 2.22 x | 2 x |
| Nbr of stocks (in thousands) | 4,48,581 | 4,50,898 | 4,55,263 | 4,58,289 | 4,62,974 | 4,62,932 | - | - |
| Reference price 2 | 63.40 | 48.75 | 56.70 | 55.50 | 67.70 | 97.00 | 97.00 | 97.00 |
| Announcement Date | 14/02/20 | 17/02/21 | 25/02/22 | 24/02/23 | 26/02/24 | - | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 80,650 | 68,241 | 71,650 | 79,241 | 60,488 | 61,788 | 67,134 | 69,233 |
| EBITDA 1 | 4,953 | 4,529 | 4,754 | 5,232 | 4,656 | 5,293 | 6,034 | 6,174 |
| EBIT 1 | 2,793 | 2,300 | 2,813 | 3,345 | 2,743 | 3,169 | 3,819 | 4,056 |
| Operating Margin | 3.46% | 3.37% | 3.93% | 4.22% | 4.53% | 5.13% | 5.69% | 5.86% |
| Earnings before Tax (EBT) 1 | 2,930 | 2,478 | 3,030 | 3,629 | 3,266 | 3,733 | 4,350 | 4,649 |
| Net income 1 | 2,133 | 1,919 | 2,298 | 2,743 | 2,485 | 2,820 | 3,308 | 3,486 |
| Net margin | 2.64% | 2.81% | 3.21% | 3.46% | 4.11% | 4.56% | 4.93% | 5.04% |
| EPS 2 | 4.800 | 4.270 | 5.090 | 6.020 | 5.500 | 6.243 | 7.276 | 7.711 |
| Free Cash Flow 1 | 3,143 | 1,272 | -1,371 | 4,263 | 6,156 | 2,900 | 3,370 | 3,839 |
| FCF margin | 3.9% | 1.86% | -1.91% | 5.38% | 10.18% | 4.69% | 5.02% | 5.55% |
| FCF Conversion (EBITDA) | 63.46% | 28.08% | - | 81.47% | 132.21% | 54.79% | 55.86% | 62.18% |
| FCF Conversion (Net income) | 147.39% | 66.28% | - | 155.43% | 247.7% | 102.85% | 101.88% | 110.13% |
| Dividend per Share 2 | 2.400 | 3.000 | 3.100 | 3.900 | 4.000 | 4.278 | 4.743 | 4.972 |
| Announcement Date | 14/02/20 | 17/02/21 | 25/02/22 | 24/02/23 | 26/02/24 | - | - | - |
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 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 17,669 | 20,374 | 17,894 | 20,283 | 22,339 | 18,724 | 14,677 | 16,065 | 15,723 | 14,023 | 13,649 | 14,682 | 16,367 | 17,189 | 14,209 |
| EBITDA 1 | 1,213 | 1,291 | 1,077 | - | 1,517 | 1,244 | 1,057 | 1,278 | 1,303 | 1,019 | 1,183 | 1,344 | 1,567 | 1,610 | - |
| EBIT 1 | 738.2 | 824.6 | 613 | 920.5 | 1,046 | 765.2 | 571.7 | 800.9 | 835.2 | 535.2 | 586.9 | 747.6 | 904.4 | 931.7 | 752.5 |
| Operating Margin | 4.18% | 4.05% | 3.43% | 4.54% | 4.68% | 4.09% | 3.9% | 4.99% | 5.31% | 3.82% | 4.3% | 5.09% | 5.53% | 5.42% | 5.3% |
| Earnings before Tax (EBT) 1 | 868.4 | 732.8 | 687 | 958.8 | 1,190 | 793.1 | 712.3 | 956.2 | 993.1 | 604.9 | 756.8 | 918.1 | 1,055 | 1,053 | 865 |
| Net income 1 | 671.8 | 510.2 | 552 | 711.1 | 877.6 | 601.7 | 554.9 | 699.2 | 736.6 | 494.6 | 581 | 678.8 | 776.9 | 789.7 | 650.5 |
| Net margin | 3.8% | 2.5% | 3.08% | 3.51% | 3.93% | 3.21% | 3.78% | 4.35% | 4.68% | 3.53% | 4.26% | 4.62% | 4.75% | 4.59% | 4.58% |
| EPS 2 | 1.490 | 1.130 | 1.230 | 1.570 | 1.930 | 1.300 | 1.230 | 1.550 | 1.630 | 1.090 | 1.279 | 1.489 | 1.709 | 1.739 | 1.425 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 04/11/21 | 25/02/22 | 25/04/22 | 05/08/22 | 04/11/22 | 24/02/23 | 09/05/23 | 27/07/23 | 31/10/23 | 26/02/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 4,143 | 4,877 | 1,347 | 5,332 | 9,440 | 10,610 | 12,250 | 14,955 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 3,143 | 1,272 | -1,371 | 4,263 | 6,156 | 2,900 | 3,370 | 3,839 |
| ROE (net income / shareholders' equity) | 17.8% | 15% | 16.7% | 18% | 14.9% | 14.9% | 16.3% | 15.8% |
| ROA (Net income/ Total Assets) | 4.43% | 3.82% | 4.75% | 5.67% | 5.3% | 5.58% | 6.2% | - |
| Assets 1 | 48,103 | 50,227 | 48,391 | 48,369 | 46,908 | 50,576 | 53,331 | - |
| Book Value Per Share 2 | 27.70 | 29.50 | 31.10 | 35.70 | 36.70 | 39.80 | 43.70 | 48.60 |
| Cash Flow per Share 2 | - | - | 3.680 | 13.60 | 16.80 | 9.160 | 12.10 | - |
| Capex 1 | 3,485 | 2,689 | 3,044 | 1,931 | 1,572 | 1,460 | 1,350 | 1,300 |
| Capex / Sales | 4.32% | 3.94% | 4.25% | 2.44% | 2.6% | 2.36% | 2.01% | 1.88% |
| Announcement Date | 14/02/20 | 17/02/21 | 25/02/22 | 24/02/23 | 26/02/24 | - | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
97
TWD
Average target price
102.6
TWD
Spread / Average Target
+5.82%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +43.28% | 1.38B | |
| +22.72% | 5.37B | |
| +15.71% | 4.51B | |
| -3.85% | 1.42B | |
| -11.78% | 1.42B | |
| +7.63% | 1.17B | |
| +6.08% | 1.07B | |
| +116.33% | 861M | |
| +5.76% | 640M | |
| +56.93% | 443M |
- Stock Market
- Equities
- 4915 Stock
- Financials Primax Electronics Ltd.
