Stock 1583 GOODWAY MACHINE CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Goodway Machine Corp.

Equities

1583

TW0001583003

Industrial Machinery & Equipment

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-05-07 pm EDT 		5-day change 1st Jan Change
74.5 TWD 0.00% Intraday chart for Goodway Machine Corp. +1.09% +10.37%
Mar. 14 Goodway Machine Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Goodway Machine Corp. 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 5,608 6,503 6,867 7,021 6,801 7,452
Enterprise Value (EV) 1 9,162 8,869 8,374 8,092 8,459 7,800
P/E ratio 9.64 x 24.6 x 14.2 x 19.3 x 9.64 x 10.5 x
Yield 5.91% 5.09% 4.82% 3.93% 4.87% 5.93%
Capitalization / Revenue 0.67 x 1.06 x 1.32 x 1.04 x 1.07 x 1.4 x
EV / Revenue 1.09 x 1.45 x 1.61 x 1.2 x 1.32 x 1.47 x
EV / EBITDA 9.37 x 13.6 x 35.5 x 10.4 x 8.61 x 12.9 x
EV / FCF -8.96 x 5.7 x 35.8 x 12.3 x -20.2 x 6.4 x
FCF Yield -11.2% 17.5% 2.79% 8.14% -4.94% 15.6%
Price to Book 1.25 x 1.43 x 1.41 x 1.39 x 1.3 x 1.35 x
Nbr of stocks (in thousands) 110,400 110,400 110,400 110,400 110,400 110,400
Reference price 2 50.80 58.90 62.20 63.60 61.60 67.50
Announcement Date 3/29/19 3/30/20 3/25/21 3/24/22 3/27/23 3/14/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 8,382 6,125 5,205 6,725 6,385 5,319
EBITDA 1 977.8 653.6 235.9 776.6 983 606.2
EBIT 1 795 465.2 58.49 605.3 813.8 439.3
Operating Margin 9.48% 7.6% 1.12% 9% 12.74% 8.26%
Earnings before Tax (EBT) 1 942.2 476.5 634.1 659.9 1,133 984
Net income 1 596.9 268.5 485 363.7 708.2 713.3
Net margin 7.12% 4.38% 9.32% 5.41% 11.09% 13.41%
EPS 2 5.272 2.395 4.380 3.290 6.390 6.440
Free Cash Flow 1 -1,023 1,555 233.6 658.7 -418.2 1,219
FCF margin -12.2% 25.38% 4.49% 9.79% -6.55% 22.92%
FCF Conversion (EBITDA) - 237.87% 99.04% 84.81% - 201.11%
FCF Conversion (Net income) - 579.14% 48.17% 181.11% - 170.91%
Dividend per Share 2 3.000 3.000 3.000 2.500 3.000 4.000
Announcement Date 3/29/19 3/30/20 3/25/21 3/24/22 3/27/23 3/14/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,554 2,366 1,507 1,070 1,658 348
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.634 x 3.621 x 6.389 x 1.378 x 1.687 x 0.5745 x
Free Cash Flow 1 -1,023 1,555 234 659 -418 1,219
ROE (net income / shareholders' equity) 13.2% 5.48% 11% 6.7% 13.1% 11.7%
ROA (Net income/ Total Assets) 3.38% 2.1% 0.29% 2.98% 3.59% 1.93%
Assets 1 17,641 12,784 168,156 12,209 19,703 36,968
Book Value Per Share 2 40.50 41.20 44.00 45.70 47.20 50.10
Cash Flow per Share 2 17.60 20.20 13.40 14.60 24.70 16.50
Capex 1 315 168 132 85.1 59.3 106
Capex / Sales 3.76% 2.75% 2.54% 1.27% 0.93% 1.98%
Announcement Date 3/29/19 3/30/20 3/25/21 3/24/22 3/27/23 3/14/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Industrial Machinery

1st Jan change Capi.
GOODWAY MACHINE CORP. Stock Goodway Machine Corp.
+10.37% 254M
NORDSON CORPORATION Stock Nordson Corporation
+2.59% 15.56B
HAITIAN INTERNATIONAL HOLDINGS LIMITED Stock Haitian International Holdings Limited
+39.75% 5.65B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD. Stock Wuxi Lead Intelligent Equipment CO.,LTD.
-15.23% 4.85B
VALMET OYJ Stock Valmet Oyj
-7.62% 4.72B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD. Stock Suzhou Maxwell Technologies Co., Ltd.
-9.36% 4.56B
KRONES AG Stock Krones AG
+17.89% 4.41B
IHI CORPORATION Stock IHI Corporation
+37.88% 3.78B
TOMRA SYSTEMS ASA Stock Tomra Systems ASA
+13.16% 3.67B
KADANT INC. Stock Kadant Inc.
+1.22% 3.3B
Industrial Machinery
  1. Stock Market
  2. Equities
  3. 1583 Stock
  4. Financials Goodway Machine Corp.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW