X-LEGEND ENTERTAINMENT CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 134 TWD | +1.52% |
|
+7.20% | +118.95% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,744 | 9,681 | 8,508 | 7,192 | 4,525 | 4,063 |
| Enterprise Value (EV) 1 | 5,754 | 8,047 | 6,897 | 5,905 | 2,958 | 2,892 |
| P/E ratio | -23.4 x | 19.5 x | 19.7 x | 52.8 x | 85.7 x | 26 x |
| Yield | - | 1.14% | 3.9% | 2.31% | 1.22% | 6.54% |
| Capitalization / Revenue | 6.45 x | 2.61 x | 2.62 x | 2.48 x | 2.43 x | 2.5 x |
| EV / Revenue | 5.5 x | 2.17 x | 2.12 x | 2.04 x | 1.59 x | 1.78 x |
| EV / EBITDA | -25.5 x | 12.8 x | 12.2 x | 17.4 x | 29.3 x | 20.1 x |
| EV / FCF | -40.4 x | 11.7 x | 20.8 x | 105 x | 6.65 x | -123 x |
| FCF Yield | -2.48% | 8.58% | 4.81% | 0.95% | 15% | -0.81% |
| Price to Book | 6.73 x | 6.67 x | 4.77 x | 4.42 x | 2.99 x | 3.47 x |
| Nbr of stocks (in thousands) | 66,557 | 66,384 | 66,384 | 66,384 | 66,384 | 66,383 |
| Reference price 2 | 101.3 | 145.8 | 128.2 | 108.3 | 68.17 | 61.20 |
| Announcement Date | 11/03/19 | 16/03/20 | 08/03/21 | 07/03/22 | 03/03/23 | 04/03/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,046 | 3,712 | 3,246 | 2,898 | 1,860 | 1,624 |
| EBITDA 1 | -225.2 | 626.6 | 565.1 | 338.7 | 100.8 | 143.9 |
| EBIT 1 | -239 | 616.6 | 559 | 335.6 | 98.39 | 137.9 |
| Operating Margin | -22.85% | 16.61% | 17.22% | 11.58% | 5.29% | 8.49% |
| Earnings before Tax (EBT) 1 | -249.4 | 621.3 | 552.4 | 142.6 | 59.36 | 163.1 |
| Net income 1 | -287.4 | 495.8 | 432.9 | 136.5 | 52.82 | 156.1 |
| Net margin | -27.48% | 13.36% | 13.34% | 4.71% | 2.84% | 9.61% |
| EPS 2 | -4.333 | 7.467 | 6.517 | 2.050 | 0.7957 | 2.351 |
| Free Cash Flow 1 | -142.5 | 690.2 | 331.8 | 56.35 | 444.5 | -23.49 |
| FCF margin | -13.63% | 18.6% | 10.22% | 1.94% | 23.9% | -1.45% |
| FCF Conversion (EBITDA) | - | 110.16% | 58.72% | 16.64% | 441% | - |
| FCF Conversion (Net income) | - | 139.21% | 76.65% | 41.27% | 841.59% | - |
| Dividend per Share | - | 1.667 | 5.000 | 2.500 | 0.8333 | 4.000 |
| Announcement Date | 11/03/19 | 16/03/20 | 08/03/21 | 07/03/22 | 03/03/23 | 04/03/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 990 | 1,634 | 1,611 | 1,287 | 1,567 | 1,171 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -143 | 690 | 332 | 56.3 | 445 | -23.5 |
| ROE (net income / shareholders' equity) | -25.2% | 40.4% | 26.7% | 8.01% | 3.37% | 11.6% |
| ROA (Net income/ Total Assets) | -10.1% | 21.3% | 14.6% | 8.66% | 2.74% | 4.45% |
| Assets 1 | 2,833 | 2,324 | 2,956 | 1,576 | 1,925 | 3,506 |
| Book Value Per Share 2 | 15.10 | 21.90 | 26.90 | 24.50 | 22.80 | 17.60 |
| Cash Flow per Share 2 | 14.90 | 25.40 | 29.20 | 23.40 | 26.10 | 18.70 |
| Capex 1 | 2.03 | 0.83 | 3.01 | 1.05 | 1.14 | 0.91 |
| Capex / Sales | 0.19% | 0.02% | 0.09% | 0.04% | 0.06% | 0.06% |
| Announcement Date | 11/03/19 | 16/03/20 | 08/03/21 | 07/03/22 | 03/03/23 | 04/03/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +118.95% | 272M | |
| +12.68% | 67.16B | |
| +3.68% | 14.26B | |
| +33.26% | 8.87B | |
| -0.83% | 6.18B | |
| -10.85% | 5.16B | |
| -18.02% | 4.36B | |
| +13.08% | 3.87B | |
| -4.40% | 3.82B | |
| +2.64% | 3.34B |
- Stock Market
- Equities
- 4994 Stock
- Financials X-Legend Entertainment Co., Ltd.