Stock 6703 SHINY BRANDS GROUP CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shiny Brands Group Co., Ltd.

Equities

6703

TW0006703002

Personal Products

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-05-27 pm EDT 		5-day change 1st Jan Change
292.5 TWD +1.21% Intraday chart for Shiny Brands Group Co., Ltd. +0.34% +2.45%
Mar. 14 Shiny Brands Group Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Shiny Brands Group Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,716 1,340 2,423 1,772 2,329 7,938
Enterprise Value (EV) 1 1,223 915.9 1,653 950.1 1,490 7,326
P/E ratio 10.6 x 14.6 x 17.9 x 12.6 x 12.8 x 19.7 x
Yield 7.37% 10.6% 6.22% 8.45% 5.68% 4.36%
Capitalization / Revenue 1.74 x 1.3 x 1.82 x 1.31 x 1.36 x 2.67 x
EV / Revenue 1.24 x 0.89 x 1.24 x 0.7 x 0.87 x 2.46 x
EV / EBITDA 6.59 x 6.57 x 10.2 x 5 x 6.64 x 14.5 x
EV / FCF 27.5 x 9.72 x 11.9 x 7.64 x 8.59 x 47.5 x
FCF Yield 3.64% 10.3% 8.37% 13.1% 11.6% 2.11%
Price to Book 3.02 x 2.5 x 2.78 x 1.87 x 2.35 x 6.05 x
Nbr of stocks (in thousands) 22,903 22,903 26,763 26,763 27,257 27,802
Reference price 2 74.92 58.52 90.54 66.22 85.44 285.5
Announcement Date 4/29/19 4/14/20 3/29/21 3/28/22 3/31/23 3/14/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 984.8 1,031 1,329 1,356 1,708 2,974
EBITDA 1 185.7 139.4 162.2 190 224.4 505.3
EBIT 1 182.8 135.6 158.3 187.5 222.1 500.6
Operating Margin 18.57% 13.15% 11.91% 13.83% 13% 16.83%
Earnings before Tax (EBT) 1 190.5 135.1 151.9 179.6 229.6 504.6
Net income 1 152.5 107.4 121.2 142.2 181.9 403.5
Net margin 15.48% 10.41% 9.12% 10.49% 10.65% 13.57%
EPS 2 7.064 4.010 5.059 5.238 6.649 14.48
Free Cash Flow 1 44.51 94.22 138.3 124.3 173.6 154.2
FCF margin 4.52% 9.14% 10.41% 9.17% 10.16% 5.19%
FCF Conversion (EBITDA) 23.97% 67.58% 85.29% 65.43% 77.33% 30.52%
FCF Conversion (Net income) 29.19% 87.74% 114.11% 87.42% 95.41% 38.22%
Dividend per Share 2 5.519 6.218 5.635 5.598 4.850 12.46
Announcement Date 4/29/19 4/14/20 3/29/21 3/28/22 3/31/23 3/14/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 493 424 770 822 839 612
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 44.5 94.2 138 124 174 154
ROE (net income / shareholders' equity) 36% 18.6% 17.1% 15.5% 18.7% 34.2%
ROA (Net income/ Total Assets) 19.2% 11.4% 11.2% 10.7% 11.6% 17.6%
Assets 1 793.6 944.1 1,079 1,327 1,573 2,287
Book Value Per Share 2 24.80 23.40 32.60 35.40 36.30 47.20
Cash Flow per Share 2 21.50 19.20 29.10 30.70 22.70 24.50
Capex 1 10.9 2.97 0.49 0.21 3.61 75.5
Capex / Sales 1.1% 0.29% 0.04% 0.02% 0.21% 2.54%
Announcement Date 4/29/19 4/14/20 3/29/21 3/28/22 3/31/23 3/14/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Cosmetics & Perfumes

1st Jan change Capi.
SHINY BRANDS GROUP CO., LTD. Stock Shiny Brands Group Co., Ltd.
+2.45% 250M
L'ORÉAL Stock L'Oréal
-1.11% 261B
KAO CORPORATION Stock Kao Corporation
+19.34% 20.62B
GALDERMA GROUP AG Stock Galderma Group AG
0.00% 19.33B
SHISEIDO COMPANY, LIMITED Stock Shiseido Company, Limited
+17.85% 12.66B
COTY INC. Stock Coty Inc.
-13.77% 9.11B
AMOREPACIFIC CORPORATION Stock Amorepacific Corporation
+23.03% 8.21B
PROYA COSMETICS CO.,LTD. Stock Proya Cosmetics Co.,Ltd.
+11.07% 6.12B
NATURA &CO HOLDING S.A. Stock Natura &Co Holding S.A.
-12.20% 4.09B
INTER PARFUMS, INC. Stock Inter Parfums, Inc.
-16.08% 3.81B
Cosmetics & Perfumes
  1. Stock Market
  2. Equities
  3. 6703 Stock
  4. Financials Shiny Brands Group Co., Ltd.