Stock 1210 GREAT WALL ENTERPRISE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Great Wall Enterprise Co., Ltd.

Equities

1210

TW0001210003

Food Processing

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
57 TWD -0.70% Intraday chart for Great Wall Enterprise Co., Ltd. +2.70% -2.56%
Mar. 15 Great Wall Enterprise Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 14 Great Wall Enterprise Co., Ltd. Announces to Acquire in Yangmei District, Taoyuan City Land CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 24,500 34,133 39,724 43,010 38,522 49,474
Enterprise Value (EV) 1 33,669 45,447 49,653 55,484 55,094 64,492
P/E ratio 12.2 x 14.9 x 12.8 x 23 x 17.6 x 12.2 x
Yield 4.48% 5.04% 5.31% 2.81% 3.29% 3.76%
Capitalization / Revenue 0.34 x 0.44 x 0.49 x 0.42 x 0.34 x 0.45 x
EV / Revenue 0.46 x 0.58 x 0.61 x 0.55 x 0.49 x 0.58 x
EV / EBITDA 9 x 8.54 x 8.66 x 14 x 11.2 x 7.93 x
EV / FCF -15.6 x -51.5 x 56.5 x -149 x -17.5 x 19.5 x
FCF Yield -6.41% -1.94% 1.77% -0.67% -5.71% 5.13%
Price to Book 1.49 x 1.87 x 1.97 x 2.14 x 1.85 x 2.09 x
Nbr of stocks (in thousands) 830,498 845,708 845,708 845,708 845,707 845,707
Reference price 2 29.50 40.36 46.97 50.86 45.55 58.50
Announcement Date 3/29/19 3/30/20 3/31/21 3/31/22 3/16/23 3/15/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 72,443 77,770 81,651 101,438 113,297 111,109
EBITDA 1 3,742 5,319 5,733 3,972 4,915 8,137
EBIT 1 2,273 3,699 4,212 2,345 3,058 6,020
Operating Margin 3.14% 4.76% 5.16% 2.31% 2.7% 5.42%
Earnings before Tax (EBT) 1 3,031 3,853 4,983 2,887 3,426 5,969
Net income 1 2,010 2,284 3,122 1,869 2,193 4,069
Net margin 2.77% 2.94% 3.82% 1.84% 1.94% 3.66%
EPS 2 2.413 2.700 3.680 2.209 2.590 4.800
Free Cash Flow 1 -2,160 -882 879 -371.8 -3,147 3,310
FCF margin -2.98% -1.13% 1.08% -0.37% -2.78% 2.98%
FCF Conversion (EBITDA) - - 15.33% - - 40.68%
FCF Conversion (Net income) - - 28.16% - - 81.34%
Dividend per Share 2 1.321 2.034 2.496 1.429 1.500 2.200
Announcement Date 3/29/19 3/30/20 3/31/21 3/31/22 3/16/23 3/15/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 9,168 11,313 9,929 12,474 16,572 15,018
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.45 x 2.127 x 1.732 x 3.14 x 3.372 x 1.846 x
Free Cash Flow 1 -2,160 -882 879 -372 -3,147 3,310
ROE (net income / shareholders' equity) 11% 12.8% 15.6% 8.13% 10.1% 15.8%
ROA (Net income/ Total Assets) 3.41% 5.15% 5.32% 2.7% 3.21% 5.92%
Assets 1 58,918 44,368 58,703 69,137 68,311 68,766
Book Value Per Share 2 19.80 21.60 23.90 23.80 24.70 28.00
Cash Flow per Share 2 3.590 3.480 5.310 7.190 6.080 7.500
Capex 1 2,649 5,133 3,420 3,178 3,877 4,634
Capex / Sales 3.66% 6.6% 4.19% 3.13% 3.42% 4.17%
Announcement Date 3/29/19 3/30/20 3/31/21 3/31/22 3/16/23 3/15/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Food Processing

1st Jan change Capi.
GREAT WALL ENTERPRISE CO., LTD. Stock Great Wall Enterprise Co., Ltd.
-2.56% 1.48B
NESTLÉ S.A. Stock Nestlé S.A.
-4.93% 266B
MONDELEZ INTERNATIONAL, INC. Stock Mondelez International, Inc.
-2.51% 94.98B
KRAFT HEINZ Stock Kraft Heinz
+3.19% 46.39B
GENERAL MILLS, INC. Stock General Mills, Inc.
+8.74% 39.99B
DANONE Stock Danone
-0.65% 39.95B
THE HERSHEY COMPANY Stock The Hershey Company
-0.15% 38.02B
ARCHER-DANIELS-MIDLAND COMPANY Stock Archer-Daniels-Midland Company
-16.78% 30.16B
NESTLÉ INDIA LIMITED Stock Nestlé India Limited
-6.61% 28.72B
ASSOCIATED BRITISH FOODS PLC Stock Associated British Foods plc
+11.32% 24.54B
Other Food Processing
  1. Stock Market
  2. Equities
  3. 1210 Stock
  4. Financials Great Wall Enterprise Co., Ltd.