Stock 1524 GORDON AUTO BODY PARTS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gordon Auto Body Parts Co., Ltd.

Equities

1524

TW0001524007

Auto, Truck & Motorcycle Parts

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
34.85 TWD -0.14% Intraday chart for Gordon Auto Body Parts Co., Ltd. +1.46% +4.19%
Mar. 11 Gordon Auto Body Parts Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Gordon Auto Body Parts Co., Ltd. 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 1,806 1,788 1,711 1,876 4,108 5,530
Enterprise Value (EV) 1 3,291 3,438 3,568 3,906 5,686 6,651
P/E ratio 9.31 x 11.8 x 49.3 x 30.2 x 12.2 x 15.8 x
Yield 4.98% 4.02% 2.03% 2.64% 4.02% 3.89%
Capitalization / Revenue 0.75 x 0.75 x 0.9 x 0.96 x 1.68 x 2.05 x
EV / Revenue 1.36 x 1.44 x 1.87 x 1.99 x 2.33 x 2.47 x
EV / EBITDA 5.52 x 5.97 x 8.8 x 8.94 x 8.86 x 8.63 x
EV / FCF -25.9 x -33.9 x -73 x -20.5 x 17.8 x 10.3 x
FCF Yield -3.86% -2.95% -1.37% -4.87% 5.63% 9.66%
Price to Book 0.8 x 0.76 x 0.78 x 0.83 x 1.63 x 2.05 x
Nbr of stocks (in thousands) 165,310 165,310 165,310 165,310 165,310 165,310
Reference price 2 10.92 10.82 10.35 11.35 24.85 33.45
Announcement Date 3/13/19 3/18/20 3/9/21 3/15/22 3/10/23 3/11/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,416 2,394 1,909 1,963 2,439 2,698
EBITDA 1 596.1 575.9 405.4 437 641.6 770.9
EBIT 1 234.6 215.7 55.43 83.74 283.1 435.6
Operating Margin 9.71% 9.01% 2.9% 4.26% 11.6% 16.15%
Earnings before Tax (EBT) 1 248.2 188.6 37.43 76.6 417.9 435.7
Net income 1 195.1 151.3 36.54 62.08 336.4 351.6
Net margin 8.07% 6.32% 1.91% 3.16% 13.79% 13.03%
EPS 2 1.174 0.9130 0.2099 0.3756 2.030 2.120
Free Cash Flow 1 -127.1 -101.3 -48.88 -190.2 320.2 642.6
FCF margin -5.26% -4.23% -2.56% -9.69% 13.13% 23.82%
FCF Conversion (EBITDA) - - - - 49.91% 83.36%
FCF Conversion (Net income) - - - - 95.17% 182.8%
Dividend per Share 2 0.5435 0.4348 0.2100 0.3000 1.000 1.300
Announcement Date 3/13/19 3/18/20 3/9/21 3/15/22 3/10/23 3/11/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,485 1,650 1,857 2,029 1,578 1,121
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.491 x 2.865 x 4.581 x 4.644 x 2.46 x 1.455 x
Free Cash Flow 1 -127 -101 -48.9 -190 320 643
ROE (net income / shareholders' equity) 8.81% 6.56% 1.61% 2.79% 14.1% 13.5%
ROA (Net income/ Total Assets) 2.94% 2.67% 0.68% 1% 3.27% 5.06%
Assets 1 6,646 5,658 5,352 6,190 10,303 6,949
Book Value Per Share 2 13.70 14.20 13.30 13.60 15.30 16.30
Cash Flow per Share 2 2.690 3.480 2.700 3.630 4.230 4.230
Capex 1 502 446 393 318 234 214
Capex / Sales 20.76% 18.62% 20.59% 16.2% 9.59% 7.93%
Announcement Date 3/13/19 3/18/20 3/9/21 3/15/22 3/10/23 3/11/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Auto, Truck & Motorcycle Parts

1st Jan change Capi.
GORDON AUTO BODY PARTS CO., LTD. Stock Gordon Auto Body Parts Co., Ltd.
+4.19% 177M
DENSO CORPORATION Stock Denso Corporation
+29.62% 50.98B
WEICHAI POWER CO., LTD. Stock Weichai Power Co., Ltd.
+25.15% 20.39B
APTIV PLC Stock Aptiv PLC
-20.63% 19.42B
FUYAO GLASS INDUSTRY GROUP CO., LTD. Stock Fuyao Glass Industry Group Co., Ltd.
+31.67% 17.27B
HYUNDAI MOBIS CO.,LTD Stock Hyundai Mobis Co.,Ltd
+1.48% 15.84B
MAGNA INTERNATIONAL INC. Stock Magna International Inc.
-14.23% 14.09B
CONTINENTAL AG Stock Continental AG
-20.38% 13.35B
SUMITOMO ELECTRIC INDUSTRIES, LTD. Stock Sumitomo Electric Industries, Ltd.
+31.97% 11.74B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED Stock Samvardhana Motherson International Limited
+28.73% 10.66B
Other Auto, Truck & Motorcycle Parts
  1. Stock Market
  2. Equities
  3. 1524 Stock
  4. Financials Gordon Auto Body Parts Co., Ltd.