ANJI TECHNOLOGY CO., LTD. Financials ANJI Technology Co., Ltd.
Equities
6477
TW0006477003
Renewable Energy Equipment & Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 37.55 TWD | -0.92% |
|
-0.13% | -1.70% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,899 | 2,258 | 7,499 | 5,670 | 5,503 | 4,726 |
| Enterprise Value (EV) 1 | 3,477 | 4,139 | 9,309 | 8,178 | 8,526 | 7,839 |
| P/E ratio | 8.34 x | 10.9 x | 27.5 x | 42.6 x | 24 x | 32.3 x |
| Yield | 3.98% | 4.18% | 1.62% | 1.06% | 1.76% | 2.09% |
| Capitalization / Revenue | 1.06 x | 1.44 x | 3.6 x | 3.67 x | 1.68 x | 3.15 x |
| EV / Revenue | 1.94 x | 2.64 x | 4.46 x | 5.3 x | 2.61 x | 5.22 x |
| EV / EBITDA | 9.63 x | 13.1 x | 24.2 x | 30.6 x | 18.6 x | 17.5 x |
| EV / FCF | -16.8 x | -19.8 x | -218 x | -11.1 x | -11.3 x | 34.9 x |
| FCF Yield | -5.95% | -5.05% | -0.46% | -8.98% | -8.84% | 2.87% |
| Price to Book | 1.08 x | 1.2 x | 3.13 x | 2.05 x | 1.67 x | 1.39 x |
| Nbr of stocks (in thousands) | 96,343 | 96,343 | 109,108 | 116,826 | 123,635 | 123,727 |
| Reference price 2 | 19.71 | 23.43 | 68.73 | 48.53 | 44.51 | 38.20 |
| Announcement Date | 2/26/19 | 3/10/20 | 3/11/21 | 3/14/22 | 3/13/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,795 | 1,566 | 2,085 | 1,543 | 3,269 | 1,502 |
| EBITDA 1 | 361.2 | 316.9 | 384.9 | 267.5 | 459.1 | 449 |
| EBIT 1 | 311.2 | 271.2 | 330 | 181.4 | 361.2 | 316.1 |
| Operating Margin | 17.33% | 17.32% | 15.83% | 11.76% | 11.05% | 21.05% |
| Earnings before Tax (EBT) 1 | 260 | 235.6 | 305.9 | 144.3 | 286.6 | 150.7 |
| Net income 1 | 226 | 208.7 | 263.4 | 132.1 | 228.9 | 149.5 |
| Net margin | 12.59% | 13.33% | 12.63% | 8.56% | 7% | 9.96% |
| EPS 2 | 2.363 | 2.157 | 2.502 | 1.138 | 1.855 | 1.182 |
| Free Cash Flow 1 | -207 | -209.1 | -42.65 | -734.2 | -753.8 | 224.8 |
| FCF margin | -11.53% | -13.35% | -2.05% | -47.58% | -23.06% | 14.97% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 50.07% |
| FCF Conversion (Net income) | - | - | - | - | - | 150.37% |
| Dividend per Share 2 | 0.7843 | 0.9804 | 1.116 | 0.5134 | 0.7834 | 0.8000 |
| Announcement Date | 2/26/19 | 3/10/20 | 3/11/21 | 3/14/22 | 3/13/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,579 | 1,882 | 1,810 | 2,508 | 3,023 | 3,112 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 4.371 x | 5.938 x | 4.703 x | 9.377 x | 6.585 x | 6.932 x |
| Free Cash Flow 1 | -207 | -209 | -42.7 | -734 | -754 | 225 |
| ROE (net income / shareholders' equity) | 14.4% | 11.4% | 12.3% | 5.12% | 7.52% | 3.94% |
| ROA (Net income/ Total Assets) | 4.73% | 3.96% | 4.22% | 1.91% | 3.05% | 2.45% |
| Assets 1 | 4,781 | 5,266 | 6,249 | 6,918 | 7,507 | 6,095 |
| Book Value Per Share 2 | 18.30 | 19.60 | 22.00 | 23.60 | 26.60 | 27.40 |
| Cash Flow per Share 2 | 2.880 | 3.960 | 5.180 | 5.460 | 9.310 | 4.100 |
| Capex 1 | 194 | 110 | 410 | 623 | 863 | 723 |
| Capex / Sales | 10.78% | 7.01% | 19.68% | 40.38% | 26.4% | 48.11% |
| Announcement Date | 2/26/19 | 3/10/20 | 3/11/21 | 3/14/22 | 3/13/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Chiffre d''affaires - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -1.70% | 142M | |
| -18.69% | 19.47B | |
| +3.74% | 19.13B | |
| -15.29% | 15.23B | |
| -13.38% | 13.47B | |
| -13.32% | 10.6B | |
| +37.48% | 7.64B | |
| -16.81% | 7.26B | |
| -30.07% | 6.63B | |
| +16.23% | 6.03B |
- Stock Market
- Equities
- 6477 Stock
- Financials ANJI Technology Co., Ltd.
