EASYCARD CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 81.3 TWD | +0.99% |
|
+0.37% | -9.67% |
Valuation
| Fiscal Period: December | 2023 |
|---|---|
| Capitalization 1 | 6,300 |
| Enterprise Value (EV) 1 | 5,855 |
| P/E ratio | 31.3 x |
| Yield | 2.9% |
| Capitalization / Revenue | 3.27 x |
| EV / Revenue | 3.04 x |
| EV / EBITDA | 29.8 x |
| EV / FCF | 44,933,284 x |
| FCF Yield | 0% |
| Price to Book | 5.53 x |
| Nbr of stocks (in thousands) | 70,000 |
| Reference price 2 | 90.00 |
| Announcement Date | 3/27/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net sales 1 | 1,491 | 1,626 | 1,656 | 1,928 |
| EBITDA 1 | 199.2 | 130 | 142.3 | 196.3 |
| EBIT 1 | 89.4 | 13.3 | 27.13 | 95.9 |
| Operating Margin | 6% | 0.82% | 1.64% | 4.97% |
| Earnings before Tax (EBT) 1 | 140.4 | 51.14 | 72.01 | 245.9 |
| Net income 1 | 111.9 | 40.79 | 60.32 | 201.2 |
| Net margin | 7.51% | 2.51% | 3.64% | 10.44% |
| EPS 2 | 1.599 | 0.5827 | 0.8618 | 2.874 |
| Free Cash Flow | - | -187.7 | -51.69 | 130.3 |
| FCF margin | - | -11.55% | -3.12% | 6.76% |
| FCF Conversion (EBITDA) | - | - | - | 66.37% |
| FCF Conversion (Net income) | - | - | - | 64.76% |
| Dividend per Share 2 | 1.510 | 0.1856 | 0.7500 | 2.610 |
| Announcement Date | 6/8/22 | 6/8/22 | 4/28/23 | 3/27/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | 396 | 451 | 295 | 445 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | -188 | -51.7 | 130 |
| ROE (net income / shareholders' equity) | - | 4.23% | 6.3% | 19% |
| ROA (Net income/ Total Assets) | - | 0.07% | 0.13% | 0.42% |
| Assets 1 | - | 59,458 | 45,734 | 47,566 |
| Book Value Per Share 2 | 14.20 | 13.40 | 14.00 | 16.30 |
| Cash Flow per Share 2 | 3.860 | 7.040 | 5.020 | 6.590 |
| Capex 1 | 78.1 | 68.7 | 35.4 | 45.2 |
| Capex / Sales | 5.24% | 4.22% | 2.14% | 2.34% |
| Announcement Date | 6/8/22 | 6/8/22 | 4/28/23 | 3/27/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -9.67% | 175M | |
| +11.65% | 87.96B | |
| +0.86% | 64.48B | |
| -14.71% | 40.93B | |
| -20.23% | 26.23B | |
| -6.55% | 18.83B | |
| -16.51% | 12.32B | |
| -8.41% | 10.56B | |
| -17.66% | 8.8B | |
| -5.31% | 7.87B |
- Stock Market
- Equities
- 6035 Stock
- Financials EasyCard Corporation
