EASY FIELD CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73.7 TWD | +1.24% |
|
-6.83% | +238.07% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,542 | 1,140 | 1,551 | 1,306 | 930.9 | 950.5 |
| Enterprise Value (EV) 1 | 1,536 | 1,265 | 1,669 | 2,133 | 1,640 | 1,718 |
| P/E ratio | 9.51 x | -8.06 x | -32 x | -11.9 x | 19.1 x | -13.7 x |
| Yield | 7.3% | - | 1.56% | - | 4.68% | - |
| Capitalization / Revenue | 0.79 x | 0.79 x | 1.15 x | 0.73 x | 0.58 x | 0.87 x |
| EV / Revenue | 0.79 x | 0.88 x | 1.23 x | 1.18 x | 1.03 x | 1.57 x |
| EV / EBITDA | 7.15 x | -12.1 x | 29.7 x | -57.3 x | 23.6 x | -48.4 x |
| EV / FCF | 13.7 x | -23.1 x | 20.2 x | -3.55 x | 20.4 x | 34.5 x |
| FCF Yield | 7.29% | -4.32% | 4.95% | -28.2% | 4.9% | 2.9% |
| Price to Book | 1.34 x | 1.08 x | 1.31 x | 1.41 x | 0.97 x | 1.13 x |
| Nbr of stocks (in thousands) | 37,517 | 42,537 | 48,456 | 43,602 | 43,602 | 43,602 |
| Reference price 2 | 41.10 | 26.80 | 32.00 | 29.95 | 21.35 | 21.80 |
| Announcement Date | 4/1/19 | 3/30/20 | 3/15/21 | 3/31/22 | 3/29/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,953 | 1,435 | 1,354 | 1,800 | 1,597 | 1,095 |
| EBITDA 1 | 214.7 | -104.8 | 56.23 | -37.2 | 69.52 | -35.53 |
| EBIT 1 | 175.5 | -145.5 | -39.42 | -109.3 | 30.22 | -77.6 |
| Operating Margin | 8.99% | -10.14% | -2.91% | -6.07% | 1.89% | -7.09% |
| Earnings before Tax (EBT) 1 | 212.9 | -152.5 | -46.86 | -131 | 53.23 | -80.21 |
| Net income 1 | 164.4 | -140 | -42.19 | -109.9 | 48.96 | -69.21 |
| Net margin | 8.42% | -9.76% | -3.12% | -6.11% | 3.07% | -6.32% |
| EPS 2 | 4.320 | -3.325 | -1.000 | -2.521 | 1.120 | -1.587 |
| Free Cash Flow 1 | 112 | -54.68 | 82.54 | -601.2 | 80.37 | 49.74 |
| FCF margin | 5.73% | -3.81% | 6.1% | -33.4% | 5.03% | 4.54% |
| FCF Conversion (EBITDA) | 52.16% | - | 146.79% | - | 115.61% | - |
| FCF Conversion (Net income) | 68.11% | - | - | - | 164.16% | - |
| Dividend per Share 2 | 3.000 | - | 0.5000 | - | 1.000 | - |
| Announcement Date | 4/1/19 | 3/30/20 | 3/15/21 | 3/31/22 | 3/29/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 125 | 118 | 827 | 709 | 767 |
| Net Cash position 1 | 6.12 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -1.197 x | 2.102 x | -22.22 x | 10.2 x | -21.6 x |
| Free Cash Flow 1 | 112 | -54.7 | 82.5 | -601 | 80.4 | 49.7 |
| ROE (net income / shareholders' equity) | 14.8% | -12.7% | -3.98% | -11% | 5.2% | -7.6% |
| ROA (Net income/ Total Assets) | 4.61% | -4.09% | -1.08% | -2.58% | 0.72% | -1.95% |
| Assets 1 | 3,567 | 3,427 | 3,911 | 4,266 | 6,793 | 3,558 |
| Book Value Per Share 2 | 30.70 | 24.90 | 24.30 | 21.30 | 22.00 | 19.30 |
| Cash Flow per Share 2 | 13.30 | 9.070 | 14.30 | 9.050 | 8.800 | 6.060 |
| Capex 1 | 24 | 25.1 | 85.6 | 448 | 21.8 | 12.3 |
| Capex / Sales | 1.23% | 1.75% | 6.33% | 24.91% | 1.36% | 1.13% |
| Announcement Date | 4/1/19 | 3/30/20 | 3/15/21 | 3/31/22 | 3/29/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +238.07% | 99.8M | |
| -11.58% | 13.38B | |
| +3.89% | 5.18B | |
| +25.00% | 5.07B | |
| -6.09% | 5.06B | |
| +12.34% | 4.38B | |
| -21.88% | 4.29B | |
| +11.06% | 3.87B | |
| +38.75% | 3.83B | |
| -3.67% | 3.17B |
- Stock Market
- Equities
- 6425 Stock
- Financials Easy Field Corporation
