KAIMEI ELECTRONIC CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 63.9 TWD | +2.08% |
|
+3.73% | -9.36% |
| Mar. 27 | Kaimei Electronic Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 12 | Kaimei Electronic Corp. Announces Dividends of the Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,670 | 8,684 | 12,311 | 13,720 | 5,814 | 7,662 |
| Enterprise Value (EV) 1 | 3,716 | 9,519 | 14,262 | 18,405 | 9,790 | 8,306 |
| P/E ratio | 2.1 x | 16 x | 26.8 x | 11.7 x | 10.8 x | 28.9 x |
| Yield | 7.48% | 1.11% | 2.18% | 1.98% | 2.8% | 1.13% |
| Capitalization / Revenue | 1.23 x | 1.91 x | 2.76 x | 1.78 x | 0.99 x | 1.59 x |
| EV / Revenue | 1.25 x | 2.09 x | 3.19 x | 2.39 x | 1.67 x | 1.73 x |
| EV / EBITDA | -25.2 x | 14.9 x | 18.9 x | 13.7 x | 13.6 x | 13.4 x |
| EV / FCF | -2.72 x | 211 x | 329 x | -40.9 x | -81.2 x | 1.74 x |
| FCF Yield | -36.7% | 0.47% | 0.3% | -2.45% | -1.23% | 57.3% |
| Price to Book | 1.01 x | 1.21 x | 1.63 x | 1.61 x | 0.66 x | 0.85 x |
| Nbr of stocks (in thousands) | 51,250 | 107,584 | 107,522 | 108,675 | 108,675 | 108,675 |
| Reference price 2 | 71.61 | 80.71 | 114.5 | 126.2 | 53.50 | 70.50 |
| Announcement Date | 4/1/19 | 3/30/20 | 3/30/21 | 3/30/22 | 3/28/23 | 3/27/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,972 | 4,547 | 4,467 | 7,716 | 5,868 | 4,811 |
| EBITDA 1 | -147.6 | 637.9 | 752.9 | 1,347 | 719.7 | 620.9 |
| EBIT 1 | -231.3 | 440.6 | 552.4 | 941.4 | 298.7 | 195.7 |
| Operating Margin | -7.78% | 9.69% | 12.37% | 12.2% | 5.09% | 4.07% |
| Earnings before Tax (EBT) 1 | 2,912 | 901.8 | 658.3 | 1,341 | 791.4 | 431.8 |
| Net income 1 | 1,749 | 330.4 | 562.6 | 1,138 | 612.1 | 265.5 |
| Net margin | 58.84% | 7.27% | 12.59% | 14.76% | 10.43% | 5.52% |
| EPS 2 | 34.07 | 5.036 | 4.275 | 10.76 | 4.940 | 2.440 |
| Free Cash Flow 1 | -1,365 | 45.08 | 43.33 | -450.4 | -120.6 | 4,761 |
| FCF margin | -45.93% | 0.99% | 0.97% | -5.84% | -2.05% | 98.95% |
| FCF Conversion (EBITDA) | - | 7.07% | 5.76% | - | - | 766.75% |
| FCF Conversion (Net income) | - | 13.64% | 7.7% | - | - | 1,793.17% |
| Dividend per Share 2 | 5.357 | 0.8929 | 2.500 | 2.500 | 1.500 | 0.8000 |
| Announcement Date | 4/1/19 | 3/30/20 | 3/30/21 | 3/30/22 | 3/28/23 | 3/27/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 |
|---|---|---|---|---|---|
| Net sales 1 | 2,139 | 1,736 | 1,506 | 1,581 | 1,505 |
| EBITDA 1 | 395.8 | 269.3 | 205.2 | 223.9 | 186.8 |
| EBIT 1 | 281.4 | 157.6 | 91.99 | 106.9 | 70.41 |
| Operating Margin | 13.15% | 9.08% | 6.11% | 6.76% | 4.68% |
| Earnings before Tax (EBT) 1 | 454.6 | 213.3 | 297.5 | 267.9 | 213.3 |
| Net income 1 | 387.2 | 181 | 256 | 172 | 178.2 |
| Net margin | 18.1% | 10.43% | 17% | 10.88% | 11.84% |
| EPS 2 | 3.562 | 1.662 | 2.350 | 1.588 | 1.580 |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 11/15/21 | 1/20/22 | 4/24/22 | 8/15/22 | 11/13/22 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 45.7 | 835 | 1,951 | 4,685 | 3,976 | 644 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -0.3095 x | 1.31 x | 2.591 x | 3.477 x | 5.525 x | 1.038 x |
| Free Cash Flow 1 | -1,365 | 45.1 | 43.3 | -450 | -121 | 4,761 |
| ROE (net income / shareholders' equity) | 54.1% | 7.64% | 7.76% | 13.3% | 7.07% | 2.98% |
| ROA (Net income/ Total Assets) | -1.4% | 2.15% | 2.65% | 3.29% | 0.99% | 0.74% |
| Assets 1 | -125,142 | 15,382 | 21,210 | 34,557 | 61,949 | 36,002 |
| Book Value Per Share 2 | 70.60 | 66.60 | 70.20 | 78.40 | 81.30 | 82.60 |
| Cash Flow per Share 2 | 26.40 | 8.670 | 13.20 | 7.640 | 11.10 | 5.940 |
| Capex 1 | 174 | 148 | 193 | 457 | 521 | 215 |
| Capex / Sales | 5.85% | 3.25% | 4.32% | 5.92% | 8.88% | 4.48% |
| Announcement Date | 4/1/19 | 3/30/20 | 3/30/21 | 3/30/22 | 3/28/23 | 3/27/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -9.36% | 213M | |
| +1.65% | 43.74B | |
| +151.54% | 4.75B | |
| +6.89% | 3.08B | |
| -2.48% | 2.81B | |
| +98.16% | 1.25B | |
| -2.92% | 1.06B | |
| -31.00% | 1.1B | |
| +63.85% | 1.04B | |
| -15.04% | 911M |
- Stock Market
- Equities
- 2375 Stock
- Financials Kaimei Electronic Corp.
