Stock 4987 GODEX INTERNATIONAL CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Godex International Co., Ltd

Equities

4987

TW0004987003

Computer Hardware

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
61.4 TWD +0.16% Intraday chart for Godex International Co., Ltd 0.00% +3.02%
Mar. 14 Godex International Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 02 Godex International Co., Ltd. Announces the Appointment of John Niu as Research and Development Officer CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,347 1,465 1,244 1,516 1,839 1,900
Enterprise Value (EV) 1 1,132 1,273 1,004 1,315 1,609 1,606
P/E ratio 9.89 x 12.5 x 13.2 x 11.4 x 9.85 x 13.3 x
Yield 9.32% 5.38% 4.05% 5.74% 7.8% 5.87%
Capitalization / Revenue 1.28 x 1.36 x 1.26 x 1.25 x 1.43 x 1.66 x
EV / Revenue 1.08 x 1.18 x 1.02 x 1.09 x 1.25 x 1.4 x
EV / EBITDA 6.04 x 6.89 x 6.42 x 6.16 x 6.44 x 7.39 x
EV / FCF 13.2 x 12.3 x 7.69 x 71.1 x 29.1 x 8.83 x
FCF Yield 7.59% 8.12% 13% 1.41% 3.44% 11.3%
Price to Book 1.55 x 1.69 x 1.38 x 1.57 x 1.69 x 1.73 x
Nbr of stocks (in thousands) 31,152 31,152 31,878 31,878 31,878 31,878
Reference price 2 43.24 47.04 39.01 47.55 57.70 59.60
Announcement Date 4/1/19 3/30/20 3/31/21 3/30/22 3/29/23 3/14/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,050 1,076 987.8 1,211 1,287 1,148
EBITDA 1 187.4 184.9 156.4 213.5 250.1 217.2
EBIT 1 166.8 164.6 135.1 188.2 224.2 189.4
Operating Margin 15.89% 15.3% 13.68% 15.55% 17.42% 16.5%
Earnings before Tax (EBT) 1 181.4 160.8 128.8 181.6 255.4 200.9
Net income 1 137.7 119.4 94.73 133.5 189.6 144.7
Net margin 13.12% 11.1% 9.59% 11.03% 14.73% 12.6%
EPS 2 4.371 3.771 2.956 4.154 5.860 4.490
Free Cash Flow 1 85.96 103.4 130.6 18.48 55.31 181.9
FCF margin 8.19% 9.61% 13.22% 1.53% 4.3% 15.85%
FCF Conversion (EBITDA) 45.86% 55.92% 83.46% 8.66% 22.11% 83.73%
FCF Conversion (Net income) 62.42% 86.59% 137.82% 13.84% 29.17% 125.72%
Dividend per Share 2 4.032 2.530 1.581 2.727 4.500 3.500
Announcement Date 4/1/19 3/30/20 3/31/21 3/30/22 3/29/23 3/14/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 215 192 240 201 230 294
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 86 103 131 18.5 55.3 182
ROE (net income / shareholders' equity) 16.2% 13.6% 10.6% 14.3% 18.4% 13.2%
ROA (Net income/ Total Assets) 8.65% 8.45% 6.92% 9.2% 10% 8.33%
Assets 1 1,593 1,413 1,368 1,452 1,887 1,736
Book Value Per Share 2 27.90 27.80 28.30 30.40 34.20 34.40
Cash Flow per Share 2 9.770 5.690 9.360 7.130 7.700 9.980
Capex 1 10.6 12.4 15.1 112 12.5 10.1
Capex / Sales 1.01% 1.15% 1.52% 9.24% 0.97% 0.88%
Announcement Date 4/1/19 3/30/20 3/31/21 3/30/22 3/29/23 3/14/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Computer Peripherals

1st Jan change Capi.
GODEX INTERNATIONAL CO., LTD Stock Godex International Co., Ltd
+3.02% 60M
SEIKO EPSON CORPORATION Stock Seiko Epson Corporation
+29.68% 5.77B
CHICONY ELECTRONICS CO., LTD. Stock Chicony Electronics Co., Ltd.
+15.71% 4.5B
KNOWLES CORPORATION Stock Knowles Corporation
-10.50% 1.44B
SOCIÉTÉ INDUSTRIELLE ET FINANCIÈRE DE L'ARTOIS Stock Société Industrielle et Financière de l'Artois
-3.85% 1.42B
DIEBOLD NIXDORF, INCORPORATED Stock Diebold Nixdorf, Incorporated
+10.64% 1.2B
PRIMAX ELECTRONICS LTD. Stock Primax Electronics Ltd.
+29.10% 1.24B
CHENBRO MICOM CO., LTD. Stock Chenbro Micom Co., Ltd.
+6.26% 1.07B
NIDEC CHAUN-CHOUNG TECHNOLOGY CORPORATION Stock Nidec Chaun-Choung Technology Corporation
+102.67% 805M
EIZO CORPORATION Stock EIZO Corporation
+1.01% 652M
Computer Peripherals
  1. Stock Market
  2. Equities
  3. 4987 Stock
  4. Financials Godex International Co., Ltd