Stock 6428 TAIWAN TAOMEE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Taiwan Taomee Co., Ltd.

Equities

6428

TW0006428006

Internet Services

End-of-day quote Taipei Exchange
Other stock markets
 03:30:00 07/06/2024 am IST 		5-day change 1st Jan Change
12.75 TWD +0.79% Intraday chart for Taiwan Taomee Co., Ltd. +1.59% +16.97%
29/04 Taiwan Taomee Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Taiwan Taomee Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 214.8 223 179.5 191 183.9 192.7
Enterprise Value (EV) 1 47.43 83.17 47.95 63.2 44.26 42.15
P/E ratio -11.2 x -8.76 x -28.2 x -33.5 x 28.9 x 34.4 x
Yield - - - - - -
Capitalization / Revenue 3.02 x 2.91 x 3.06 x 3.54 x 3.29 x 3.28 x
EV / Revenue 0.67 x 1.08 x 0.82 x 1.17 x 0.79 x 0.72 x
EV / EBITDA -2.37 x -3.14 x -6.89 x -13.6 x 9.38 x 12.6 x
EV / FCF -2.57 x -11.2 x -7.17 x 10.3 x 5.56 x 4.56 x
FCF Yield -38.8% -8.9% -13.9% 9.71% 18% 21.9%
Price to Book 1.44 x 1.81 x 1.53 x 1.71 x 1.56 x 1.56 x
Nbr of stocks (in thousands) 17,682 17,682 17,682 17,682 17,682 17,682
Reference price 2 12.15 12.61 10.15 10.80 10.40 10.90
Announcement Date 19/04/19 27/04/20 28/04/21 28/04/22 28/04/23 29/04/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 71.2 76.72 58.74 54.01 55.96 58.72
EBITDA 1 -19.99 -26.46 -6.958 -4.655 4.716 3.346
EBIT 1 -20.51 -27 -7.48 -5.101 4.36 2.979
Operating Margin -28.81% -35.19% -12.73% -9.45% 7.79% 5.07%
Earnings before Tax (EBT) 1 -18.49 -25.4 -6.361 -5.705 6.643 5.354
Net income 1 -19.12 -25.4 -6.361 -5.705 6.391 5.607
Net margin -26.86% -33.11% -10.83% -10.56% 11.42% 9.55%
EPS 2 -1.081 -1.440 -0.3600 -0.3226 0.3600 0.3171
Free Cash Flow 1 -18.42 -7.406 -6.685 6.137 7.958 9.238
FCF margin -25.88% -9.65% -11.38% 11.36% 14.22% 15.73%
FCF Conversion (EBITDA) - - - - 168.73% 276.08%
FCF Conversion (Net income) - - - - 124.51% 164.75%
Dividend per Share - - - - - -
Announcement Date 19/04/19 27/04/20 28/04/21 28/04/22 28/04/23 29/04/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 167 140 132 128 140 151
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -18.4 -7.41 -6.68 6.14 7.96 9.24
ROE (net income / shareholders' equity) -12.1% -18.6% -5.29% -4.99% 5.57% 4.65%
ROA (Net income/ Total Assets) -6.17% -8.94% -2.72% -1.96% 1.64% 1.07%
Assets 1 310.1 284.1 234.2 291.2 388.8 525.6
Book Value Per Share 2 8.420 6.990 6.630 6.300 6.660 6.980
Cash Flow per Share 2 0.4400 0.4400 0.5700 0.8500 1.380 1.880
Capex 1 0.24 - - 1.03 - 0.08
Capex / Sales 0.34% - - 1.9% - 0.13%
Announcement Date 19/04/19 27/04/20 28/04/21 28/04/22 28/04/23 29/04/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Internet Gaming

1st Jan change Capi.
TAIWAN TAOMEE CO., LTD. Stock Taiwan Taomee Co., Ltd.
+16.97% 6.95M
NEXON CO., LTD. Stock NEXON Co., Ltd.
+8.11% 14.82B
KRAFTON, INC. Stock KRAFTON, Inc.
+32.23% 8.44B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
-11.74% 5.53B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-26.85% 4.18B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-28.88% 3.72B
NETMARBLE CORPORATION Stock Netmarble Corporation
+5.51% 3.64B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
-6.85% 3.61B
PLAYTIKA HOLDING CORP. Stock Playtika Holding Corp.
-0.69% 3.21B
NCSOFT CORPORATION Stock Ncsoft Corporation
-18.84% 2.88B
Internet Gaming
  1. Stock Market
  2. Equities
  3. 6428 Stock
  4. Financials Taiwan Taomee Co., Ltd.