FINE BLANKING & TOOL CO., LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.15 TWD | -0.15% |
|
+0.74% | -5.40% |
| May. 21 | Fine Blanking & Tool Co., Ltd Declares Dividend, Payable on June 28, 2024 | CI |
| Mar. 15 | Fine Blanking & Tool Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,357 | 2,100 | 2,398 | 2,542 | 2,905 | 2,731 |
| Enterprise Value (EV) 1 | 1,697 | 1,359 | 1,527 | 1,537 | 1,819 | 1,553 |
| P/E ratio | 24.2 x | 37.9 x | 23.3 x | 14 x | 13.6 x | 15.1 x |
| Yield | 3.69% | 3.6% | 2.21% | 4.76% | 5.21% | 4.43% |
| Capitalization / Revenue | 0.82 x | 0.9 x | 1.14 x | 0.92 x | 0.92 x | 0.96 x |
| EV / Revenue | 0.59 x | 0.58 x | 0.72 x | 0.56 x | 0.58 x | 0.54 x |
| EV / EBITDA | 5.23 x | 5.19 x | 5.77 x | 3.62 x | 3.87 x | 3.55 x |
| EV / FCF | 5.18 x | 5.4 x | 5.66 x | 6.88 x | 10.9 x | 4.61 x |
| FCF Yield | 19.3% | 18.5% | 17.7% | 14.5% | 9.16% | 21.7% |
| Price to Book | 1.06 x | 0.96 x | 1.09 x | 1.1 x | 1.19 x | 1.11 x |
| Nbr of stocks (in thousands) | 75,662 | 75,662 | 75,662 | 75,662 | 75,662 | 75,662 |
| Reference price 2 | 31.15 | 27.75 | 31.70 | 33.60 | 38.40 | 36.10 |
| Announcement Date | 4/1/19 | 3/30/20 | 3/30/21 | 3/30/22 | 3/15/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,887 | 2,342 | 2,112 | 2,766 | 3,141 | 2,860 |
| EBITDA 1 | 324.5 | 261.8 | 264.6 | 424.8 | 470 | 437.2 |
| EBIT 1 | 179.7 | 148.4 | 171.8 | 333.9 | 376.7 | 333.4 |
| Operating Margin | 6.23% | 6.34% | 8.13% | 12.07% | 11.99% | 11.66% |
| Earnings before Tax (EBT) 1 | 205.4 | 180.8 | 180.4 | 343.5 | 418.2 | 372.9 |
| Net income 1 | 97.19 | 55.37 | 103.1 | 181.2 | 213.4 | 181.4 |
| Net margin | 3.37% | 2.36% | 4.88% | 6.55% | 6.79% | 6.34% |
| EPS 2 | 1.285 | 0.7318 | 1.362 | 2.395 | 2.820 | 2.398 |
| Free Cash Flow 1 | 327.8 | 251.8 | 270 | 223.4 | 166.6 | 336.9 |
| FCF margin | 11.36% | 10.75% | 12.78% | 8.08% | 5.3% | 11.78% |
| FCF Conversion (EBITDA) | 101.01% | 96.19% | 102.02% | 52.59% | 35.45% | 77.06% |
| FCF Conversion (Net income) | 337.28% | 454.74% | 261.92% | 123.28% | 78.09% | 185.69% |
| Dividend per Share 2 | 1.150 | 1.000 | 0.7000 | 1.600 | 2.000 | 1.600 |
| Announcement Date | 4/1/19 | 3/30/20 | 3/30/21 | 3/30/22 | 3/15/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 660 | 741 | 872 | 1,005 | 1,086 | 1,179 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 328 | 252 | 270 | 223 | 167 | 337 |
| ROE (net income / shareholders' equity) | 6.06% | 4.84% | 5.85% | 10.1% | 11.4% | 9.84% |
| ROA (Net income/ Total Assets) | 3.72% | 3.23% | 3.75% | 6.96% | 7.33% | 6.33% |
| Assets 1 | 2,615 | 1,716 | 2,750 | 2,605 | 2,911 | 2,867 |
| Book Value Per Share 2 | 29.40 | 28.80 | 29.00 | 30.60 | 32.30 | 32.50 |
| Cash Flow per Share 2 | 5.260 | 6.120 | 9.610 | 11.90 | 11.60 | 13.10 |
| Capex 1 | 56.3 | 57.7 | 43.8 | 74.7 | 175 | 123 |
| Capex / Sales | 1.95% | 2.46% | 2.08% | 2.7% | 5.58% | 4.31% |
| Announcement Date | 4/1/19 | 3/30/20 | 3/30/21 | 3/30/22 | 3/15/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -5.40% | 80.39M | |
| +33.10% | 296B | |
| +6.12% | 72.73B | |
| +10.29% | 72.17B | |
| -6.93% | 64.11B | |
| +19.30% | 53.66B | |
| +19.29% | 50.3B | |
| -3.53% | 48.55B | |
| +30.22% | 42.36B | |
| +47.61% | 34.15B |
- Stock Market
- Equities
- 4535 Stock
- Financials Fine Blanking & Tool Co., Ltd
