DAXIN MATERIALS CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 153.5 TWD | +1.32% |
|
+13.70% | +54.58% |
| Mar. 01 | Daxin Materials Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Feb. 27 | Daxin Materials Corporation Approves the Cash Dividend for the Year 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 9,306 | 8,792 | 15,818 | 6,677 | 10,200 | 15,767 |
| Enterprise Value (EV) 1 | 9,306 | 8,792 | 15,818 | 6,677 | 10,200 | 15,767 |
| P/E ratio | - | - | - | - | - | - |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.05 x | 2.05 x | 3.5 x | 1.72 x | 2.39 x | 3.28 x |
| EV / Revenue | 2.05 x | 2.05 x | 3.5 x | 1.72 x | 2.39 x | 3.28 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | 40.6 x | 13.3 x | 20.1 x | 21.4 x |
| FCF Yield | - | - | 2.46% | 7.54% | 4.98% | 4.68% |
| Price to Book | - | - | - | 2.26 x | 3.25 x | - |
| Nbr of stocks (in thousands) | 102,716 | 102,716 | 102,716 | 102,716 | 102,716 | 102,716 |
| Reference price 2 | 90.60 | 85.60 | 154.0 | 65.00 | 99.30 | 153.5 |
| Announcement Date | 2/25/20 | 2/24/21 | 2/23/22 | 2/22/23 | 3/1/24 | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4,531 | 4,296 | 4,513 | 3,889 | 4,264 | 4,807 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 752.4 | 733.4 | 767.6 | 438 | 610.8 | 826 |
| Operating Margin | 16.61% | 17.07% | 17.01% | 11.26% | 14.32% | 17.18% |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 389.3 | 503.4 | 507.7 | 738 |
| FCF margin | - | - | 8.62% | 12.94% | 11.91% | 15.35% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 2/25/20 | 2/24/21 | 2/23/22 | 2/22/23 | 3/1/24 | - |
1TWD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q2 | 2023 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,180 | 1,168 | - | 1,048 | 727.6 | 1,130 | 997.6 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | 211.2 | 187.5 | - | 150.5 | 16.7 | 171.6 | 137.4 |
| Operating Margin | 17.9% | 16.05% | - | 14.36% | 2.3% | 15.18% | 13.78% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | - | - | 163.4 | - | - | - | - |
| Net margin | - | - | - | - | - | - | - |
| EPS | - | - | 1.580 | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 11/3/21 | 2/23/22 | 5/5/22 | 8/3/22 | 11/9/22 | 8/10/23 | 3/1/24 |
1TWD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 389 | 503 | 508 | 738 |
| ROE (net income / shareholders' equity) | - | - | 22.8% | 14.2% | 17.2% | 23.7% |
| ROA (Net income/ Total Assets) | - | - | 15.1% | 9.31% | 11.4% | 13.5% |
| Assets | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | 28.70 | 30.50 | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | 248 | - | 398 | 229 | 218 | 250 |
| Capex / Sales | 5.47% | - | 8.81% | 5.89% | 5.1% | 5.2% |
| Announcement Date | 2/25/20 | 2/24/21 | 2/23/22 | 2/22/23 | 3/1/24 | - |
1TWD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
153.5
TWD
Average target price
140
TWD
Spread / Average Target
-8.79%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +54.58% | 477M | |
| +11.76% | 63.22B | |
| -3.51% | 46.34B | |
| +13.09% | 39.97B | |
| +20.91% | 25.46B | |
| +8.37% | 18.68B | |
| +1.44% | 17.24B | |
| -20.33% | 15.81B | |
| +0.36% | 14.9B | |
| -12.98% | 13.74B |
- Stock Market
- Equities
- 5234 Stock
- Financials Daxin Materials Corporation
