Financials 91App, Inc.

Equities

6741

KYG6525T1022

Software

End-of-day quote Taipei Exchange 06:00:00 2024-05-20 pm EDT 5-day change 1st Jan Change
94 TWD -1.98% Intraday chart for 91App, Inc. +8.05% -10.48%

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025
Capitalization 1 1,150 401.7 404.1 343.5 -
Enterprise Value (EV) 1 1,150 401.7 356.7 282 251.2
P/E ratio 109 x - 32.1 x 21.4 x 16.8 x
Yield - - 0.88% 1.41% 1.63%
Capitalization / Revenue - 9.76 x 9.18 x 6.84 x 5.68 x
EV / Revenue - 9.76 x 8.11 x 5.62 x 4.16 x
EV / EBITDA - 28.5 x 24.4 x 13.9 x 12.4 x
EV / FCF - 21.8 x 22.5 x 16.3 x 12.2 x
FCF Yield - 4.58% 4.44% 6.13% 8.17%
Price to Book - - 4.75 x 2.73 x 1.98 x
Nbr of stocks (in thousands) 120,578 118,078 118,078 118,078 -
Reference price 2 9.541 3.402 3.423 2.909 2.909
Announcement Date 4/29/22 3/13/23 3/15/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 30.59 - 41.14 44 50.22 60.43
EBITDA 1 - - 14.1 14.62 20.35 20.31
EBIT 1 - - 13.38 13.41 17.4 21.12
Operating Margin - - 32.51% 30.48% 34.65% 34.96%
Earnings before Tax (EBT) 1 - - - 16.4 20.22 25.59
Net income 1 - 10.13 - 12.61 16.13 20.44
Net margin - - - 28.67% 32.12% 33.82%
EPS 2 0.0668 0.0876 - 0.1068 0.1357 0.1735
Free Cash Flow 1 - - 18.41 15.84 17.28 20.53
FCF margin - - 44.76% 36.01% 34.4% 33.97%
FCF Conversion (EBITDA) - - 130.58% 108.35% 84.89% 101.09%
FCF Conversion (Net income) - - - 125.6% 107.11% 100.46%
Dividend per Share 2 - - - 0.0300 0.0410 0.0475
Announcement Date 3/25/21 4/29/22 3/13/23 3/15/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 9.332 12.64 10.51 10.17 10 13.21 11.64 11.84 16.57 13.45 13.77
EBITDA 1 - - - - 3.208 3.05 4.879 4.3 4.3 9.063 - -
EBIT 1 - 2.506 5.306 3.126 2.903 2.774 4.58 3.564 3.658 7.449 3.87 4.029
Operating Margin - 26.85% 41.99% 29.75% 28.55% 27.73% 34.67% 30.61% 30.89% 44.96% 28.77% 29.26%
Earnings before Tax (EBT) 1 - - - - 4.224 4.245 4.505 4.356 4.296 7.902 - -
Net income 1 2.412 - - - 3.096 3.527 3.457 3.391 3.44 6.362 - -
Net margin - - - - 30.44% 35.27% 26.17% 29.13% 29.05% 38.4% - -
EPS 2 0.0200 - - - 0.0263 0.0300 0.0291 0.0285 0.0285 0.0535 - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 8/17/22 11/10/22 3/13/23 5/11/23 8/17/23 11/14/23 3/15/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - -
Net Cash position 1 - - - 47.4 61.5 92.3
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - - 18.4 15.8 17.3 20.5
ROE (net income / shareholders' equity) - - 13.8% 15% 17.1% 16.9%
ROA (Net income/ Total Assets) - - 8.57% 9.73% 12.2% 12.3%
Assets 1 - - - 129.6 132 166.8
Book Value Per Share 2 - - - 0.7200 1.060 1.470
Cash Flow per Share 2 - - - 0.1400 0.1600 0.1900
Capex 1 - - 0.64 0.15 0.34 0.43
Capex / Sales - - 1.55% 0.33% 0.68% 0.71%
Announcement Date 3/25/21 4/29/22 3/13/23 3/15/24 - -
1USD in Million2USD
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
D-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
2.909 USD
Average target price
4.644 USD
Spread / Average Target
+59.67%
Consensus
  1. Stock Market
  2. Equities
  3. 6741 Stock
  4. Financials 91App, Inc.
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW