BAFANG YUNJI INTERNATIONAL COMPANY LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 174.5 TWD | 0.00% |
|
+2.65% | +2.35% |
| Mar. 28 | Bafang Yunji International Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Bafang Dumpling Expands Footprint in US | MT |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 15,051 | 11,325 | 11,603 | - |
| Enterprise Value (EV) 1 | 14,425 | 11,325 | 9,889 | 9,278 |
| P/E ratio | 22.7 x | 20.4 x | 15.7 x | 13.1 x |
| Yield | 3.3% | - | 4.45% | 5.35% |
| Capitalization / Revenue | 2.21 x | 1.54 x | 1.34 x | 1.16 x |
| EV / Revenue | 2.12 x | 1.54 x | 1.14 x | 0.93 x |
| EV / EBITDA | 9.98 x | 8.34 x | 5.69 x | 4.46 x |
| EV / FCF | 13.9 x | - | 8.22 x | 6.01 x |
| FCF Yield | 7.17% | - | 12.2% | 16.6% |
| Price to Book | 4.57 x | - | 3.03 x | 2.7 x |
| Nbr of stocks (in thousands) | 66,304 | 66,420 | 66,495 | - |
| Reference price 2 | 227.0 | 170.5 | 174.5 | 174.5 |
| Announcement Date | 3/29/23 | 3/28/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | 6,799 | 7,340 | 8,680 | 9,964 |
| EBITDA 1 | 1,445 | 1,357 | 1,739 | 2,080 |
| EBIT 1 | 787.5 | 668.6 | 937.5 | 1,178 |
| Operating Margin | 11.58% | 9.11% | 10.8% | 11.82% |
| Earnings before Tax (EBT) 1 | 833.2 | 677.7 | 963.5 | 1,170 |
| Net income 1 | 661 | 554.2 | 737 | 885.5 |
| Net margin | 9.72% | 7.55% | 8.49% | 8.89% |
| EPS 2 | 10.00 | 8.350 | 11.10 | 13.34 |
| Free Cash Flow 1 | 1,034 | - | 1,202 | 1,543 |
| FCF margin | 15.21% | - | 13.85% | 15.49% |
| FCF Conversion (EBITDA) | 71.56% | - | 69.15% | 74.18% |
| FCF Conversion (Net income) | 156.48% | - | 163.16% | 174.25% |
| Dividend per Share 2 | 7.500 | - | 7.770 | 9.340 |
| Announcement Date | 3/29/23 | 3/28/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,771 | 1,726 | 1,772 | 1,925 | 1,917 | 1,993 | 2,090 | 2,220 | 2,376 |
| EBITDA 1 | - | - | - | 337.2 | 349 | 340.9 | 414 | 433 | 446 | 453 |
| EBIT 1 | - | 219.8 | 165.9 | 173.1 | 174 | 155.6 | 203.5 | 233.5 | 240 | 260 |
| Operating Margin | - | 12.41% | 9.61% | 9.77% | 9.04% | 8.12% | 10.21% | 11.17% | 10.81% | 10.95% |
| Earnings before Tax (EBT) 1 | - | 199.4 | 166.8 | 188.8 | 185.1 | 137 | 206 | 243.5 | 244 | 270.5 |
| Net income 1 | 177.7 | 163.5 | 132.9 | 143.9 | 148.7 | 128.6 | 159 | 185.5 | 186 | 206 |
| Net margin | - | 9.23% | 7.7% | 8.12% | 7.73% | 6.71% | 7.98% | 8.87% | 8.38% | 8.67% |
| EPS 2 | 2.670 | 2.470 | 1.990 | 2.170 | 2.240 | 1.940 | 2.440 | 2.590 | 2.750 | 2.840 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/13/22 | 3/29/23 | 5/15/23 | 8/12/23 | 11/14/23 | 3/28/24 | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | 626 | - | 1,715 | 2,326 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | 1,034 | - | 1,203 | 1,543 |
| ROE (net income / shareholders' equity) | 21.1% | - | 19.6% | 22.4% |
| ROA (Net income/ Total Assets) | 11.8% | - | 10.9% | 12.5% |
| Assets 1 | 5,589 | - | 6,793 | 7,112 |
| Book Value Per Share 2 | 49.60 | - | 57.60 | 64.60 |
| Cash Flow per Share 2 | - | - | 22.50 | 26.10 |
| Capex 1 | 354 | - | 431 | 389 |
| Capex / Sales | 5.2% | - | 4.96% | 3.9% |
| Announcement Date | 3/29/23 | 3/28/24 | - | - |
1TWD in Million2TWD
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
174.5
TWD
Average target price
205
TWD
Spread / Average Target
+17.48%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +2.35% | 357M | |
| +39.72% | 88.97B | |
| +4.38% | 38.76B | |
| -4.50% | 24.23B | |
| -7.71% | 23.17B | |
| +23.78% | 18.07B | |
| -8.34% | 14.74B | |
| +47.10% | 11.45B | |
| -1.60% | 7.13B | |
| +11.29% | 5.78B |
- Stock Market
- Equities
- 2753 Stock
- Financials Bafang Yunji International Company Limited
