Stock 5543 BUIMA GROUP INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Buima Group Inc.

Equities

5543

KYG1676E1035

Construction Supplies & Fixtures

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
48.8 TWD -1.51% Intraday chart for Buima Group Inc. -2.79% +22.00%
Apr. 01 Buima Group Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Buima Group Inc. 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 1 549.5 724.7 2,178 2,403 1,970 1,492
Enterprise Value (EV) 1 409.3 539.3 2,566 3,275 3,115 2,813
P/E ratio 29.3 x 32.2 x 76.3 x 20.8 x -32.3 x -15.6 x
Yield 2.79% 3.94% 1.57% 3.1% 1.44% -
Capitalization / Revenue 0.53 x 0.73 x 2.16 x 0.88 x 0.54 x 0.46 x
EV / Revenue 0.39 x 0.54 x 2.54 x 1.2 x 0.85 x 0.86 x
EV / EBITDA 5.55 x 6.08 x 30.3 x 11.4 x 30 x -7,925 x
EV / FCF 12.8 x 8.92 x -12 x -5.45 x -13.5 x 11.1 x
FCF Yield 7.84% 11.2% -8.33% -18.4% -7.42% 9.03%
Price to Book 1 x 1.18 x 3.48 x 2.97 x 2.83 x 2.53 x
Nbr of stocks (in thousands) 30,700 35,700 35,700 37,200 37,304 37,304
Reference price 2 17.90 20.30 61.00 64.60 52.80 40.00
Announcement Date 3/28/19 3/30/20 3/31/21 3/31/22 3/31/23 4/1/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,046 995 1,010 2,719 3,663 3,265
EBITDA 1 73.68 88.67 84.56 288.3 103.9 -0.355
EBIT 1 29.08 48.33 40.84 237.8 36.68 -68.7
Operating Margin 2.78% 4.86% 4.04% 8.75% 1% -2.1%
Earnings before Tax (EBT) 1 29.34 46.54 37.08 228.9 60.57 -101.2
Net income 1 18.89 22.51 28.66 118.2 -60.96 -99.04
Net margin 1.81% 2.26% 2.84% 4.35% -1.66% -3.03%
EPS 2 0.6100 0.6300 0.8000 3.109 -1.634 -2.570
Free Cash Flow 1 32.08 60.47 -213.8 -601.4 -231.2 253.9
FCF margin 3.07% 6.08% -21.16% -22.12% -6.31% 7.78%
FCF Conversion (EBITDA) 43.53% 68.19% - - - -
FCF Conversion (Net income) 169.79% 268.64% - - - -
Dividend per Share 2 0.5000 0.8000 0.9589 2.000 0.7593 -
Announcement Date 3/28/19 3/30/20 3/31/21 3/31/22 3/31/23 4/1/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 388 872 1,146 1,321
Net Cash position 1 140 185 - - - -
Leverage (Debt/EBITDA) - - 4.592 x 3.024 x 11.02 x -3,721 x
Free Cash Flow 1 32.1 60.5 -214 -601 -231 254
ROE (net income / shareholders' equity) 3.64% 4.02% 3.55% 14.3% 1.59% -9.13%
ROA (Net income/ Total Assets) 1.66% 2.75% 1.78% 5.4% 0.59% -1.06%
Assets 1 1,139 817.7 1,614 2,191 -10,407 9,355
Book Value Per Share 2 17.90 17.30 17.50 21.70 18.70 15.80
Cash Flow per Share 2 7.290 9.060 8.220 12.40 12.30 13.80
Capex 1 11.6 7.31 52.8 69.2 78.5 146
Capex / Sales 1.11% 0.73% 5.22% 2.55% 2.14% 4.48%
Announcement Date 3/28/19 3/30/20 3/31/21 3/31/22 3/31/23 4/1/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

Company calendar

Sector Construction Supplies

1st Jan change Capi.
BUIMA GROUP INC. Stock Buima Group Inc.
+22.00% 55.87M
OWENS CORNING Stock Owens Corning
+15.82% 14.88B
ROCKWOOL A/S Stock Rockwool A/S
+16.60% 7.1B
PATRICK INDUSTRIES, INC. Stock Patrick Industries, Inc.
+6.80% 2.4B
NICHIHA CORPORATION Stock Nichiha Corporation
+24.11% 821M
XXENTRIA TECHNOLOGY MATERIALS CO., LTD. Stock Xxentria Technology Materials Co., Ltd.
+1.66% 411M
EUROPEN ENDUSTRI INSAAT SANAYI VE TICARET Stock Europen Endustri Insaat Sanayi ve Ticaret
+2.91% 356M
OKABE CO., LTD. Stock Okabe Co., Ltd.
+9.56% 232M
COMPAÑÍA INDUSTRIAL EL VOLCÁN S.A. Stock Compañía Industrial El Volcán S.A.
+14.62% 193M
CARBOCHIM S.A. Stock Carbochim S.A.
+11.11% 170M
Construction Supplies
  1. Stock Market
  2. Equities
  3. 5543 Stock
  4. Financials Buima Group Inc.