JUIC INTERNATIONAL CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25.9 TWD | +0.39% |
|
-3.18% | -21.87% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,084 | 1,460 | 1,017 | 1,019 | 1,058 | 1,456 |
| Enterprise Value (EV) 1 | 2,117 | 1,234 | 840.4 | 805.3 | 581.5 | 1,184 |
| P/E ratio | 6.67 x | 8.07 x | 44.5 x | 70.8 x | 9.2 x | -52.3 x |
| Yield | 3.16% | 3.61% | 3.02% | 2.16% | 2.07% | - |
| Capitalization / Revenue | 0.85 x | 0.68 x | 0.55 x | 0.5 x | 0.65 x | 1.03 x |
| EV / Revenue | 0.86 x | 0.57 x | 0.46 x | 0.4 x | 0.36 x | 0.84 x |
| EV / EBITDA | 5.56 x | 4.51 x | 5.52 x | 7.19 x | 8.99 x | 46.7 x |
| EV / FCF | 98.4 x | 3.64 x | 27 x | 7.52 x | 3.33 x | -5.75 x |
| FCF Yield | 1.02% | 27.5% | 3.7% | 13.3% | 30% | -17.4% |
| Price to Book | 1.76 x | 1.17 x | 0.82 x | 0.84 x | 0.8 x | 1.15 x |
| Nbr of stocks (in thousands) | 43,912 | 43,912 | 43,912 | 43,912 | 43,912 | 43,912 |
| Reference price 2 | 47.45 | 33.25 | 23.15 | 23.20 | 24.10 | 33.15 |
| Announcement Date | 4/1/19 | 3/30/20 | 3/29/21 | 3/22/22 | 3/29/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,456 | 2,151 | 1,844 | 2,034 | 1,616 | 1,414 |
| EBITDA 1 | 380.9 | 273.8 | 152.2 | 112 | 64.68 | 25.39 |
| EBIT 1 | 355.7 | 236.2 | 111.8 | 72.62 | 28.15 | -5.363 |
| Operating Margin | 14.49% | 10.98% | 6.06% | 3.57% | 1.74% | -0.38% |
| Earnings before Tax (EBT) 1 | 380.6 | 239.7 | 51.99 | 47.88 | 179 | 4.313 |
| Net income 1 | 315.4 | 182.3 | 23.15 | 14.39 | 115.8 | -27.81 |
| Net margin | 12.84% | 8.47% | 1.26% | 0.71% | 7.17% | -1.97% |
| EPS 2 | 7.110 | 4.120 | 0.5200 | 0.3277 | 2.620 | -0.6334 |
| Free Cash Flow 1 | 21.52 | 339.2 | 31.09 | 107 | 174.5 | -205.9 |
| FCF margin | 0.88% | 15.77% | 1.69% | 5.26% | 10.79% | -14.56% |
| FCF Conversion (EBITDA) | 5.65% | 123.88% | 20.43% | 95.53% | 269.74% | - |
| FCF Conversion (Net income) | 6.82% | 186.1% | 134.3% | 743.96% | 150.64% | - |
| Dividend per Share 2 | 1.500 | 1.200 | 0.7000 | 0.5000 | 0.5000 | - |
| Announcement Date | 4/1/19 | 3/30/20 | 3/29/21 | 3/22/22 | 3/29/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 33.3 | - | - | - | - | - |
| Net Cash position 1 | - | 226 | 176 | 213 | 477 | 271 |
| Leverage (Debt/EBITDA) | 0.0874 x | - | - | - | - | - |
| Free Cash Flow 1 | 21.5 | 339 | 31.1 | 107 | 174 | -206 |
| ROE (net income / shareholders' equity) | 29.6% | 15% | 1.86% | 1.18% | 9.15% | -2.15% |
| ROA (Net income/ Total Assets) | 10.8% | 6.74% | 3.21% | 2.07% | 0.81% | -0.15% |
| Assets 1 | 2,908 | 2,705 | 721.4 | 693.6 | 14,246 | 18,323 |
| Book Value Per Share 2 | 26.90 | 28.50 | 28.10 | 27.70 | 30.00 | 28.80 |
| Cash Flow per Share 2 | 10.50 | 17.90 | 17.80 | 19.30 | 19.80 | 18.30 |
| Capex 1 | 94.7 | 10.1 | 2.75 | 1.98 | 0.23 | 5.23 |
| Capex / Sales | 3.86% | 0.47% | 0.15% | 0.1% | 0.01% | 0.37% |
| Announcement Date | 4/1/19 | 3/30/20 | 3/29/21 | 3/22/22 | 3/29/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -21.87% | 35.32M | |
| +17.32% | 114B | |
| -2.15% | 29.67B | |
| +13.08% | 22.5B | |
| -8.93% | 19.27B | |
| -9.23% | 16.93B | |
| +16.30% | 16.35B | |
| -3.81% | 12.34B | |
| +2.15% | 11.18B | |
| -0.98% | 8.3B |
- Stock Market
- Equities
- 6114 Stock
- Financials Juic International Corporation
