Financials King's Town Bank

Equities

2809

TW0002809001

Banks

End-of-day quote Taiwan S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
55.1 TWD -0.18% Intraday chart for King's Town Bank +2.04% +37.92%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 37,796 43,387 45,466 37,671 44,394 61,229 -
Enterprise Value (EV) 1 37,796 43,387 45,466 37,671 44,394 61,229 61,229
P/E ratio 11.2 x 7.92 x 8.08 x 17.1 x 7.15 x 10.7 x 11.6 x
Yield 4.48% 4.64% 5.18% - - 5.44% -
Capitalization / Revenue 4.45 x 4.87 x 4.43 x 7.04 x 4.45 x 6.28 x 6.62 x
EV / Revenue 4.45 x 4.87 x 4.43 x 7.04 x 4.45 x 6.28 x 6.62 x
EV / EBITDA - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book 0.92 x 0.93 x 0.93 x 0.89 x - 1.1 x -
Nbr of stocks (in thousands) 1,128,234 1,118,234 1,121,234 1,111,234 1,111,234 1,111,234 -
Reference price 2 33.50 38.80 40.55 33.90 39.95 55.10 55.10
Announcement Date 2/18/20 2/22/21 2/17/22 2/20/23 2/27/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 8,493 8,907 10,262 5,352 9,972 9,750 9,253
EBITDA - - - - - - -
EBIT 1 6,559 7,007 8,237 3,161 7,443 7,761 -
Operating Margin 77.23% 78.67% 80.27% 59.06% 74.64% 79.6% -
Earnings before Tax (EBT) 1 3,904 6,263 6,505 2,944 7,359 6,596 5,873
Net income 1 3,400 5,491 5,630 2,210 6,207 5,714 5,286
Net margin 40.03% 61.65% 54.86% 41.3% 62.25% 58.6% 57.13%
EPS 2 2.990 4.900 5.020 1.980 5.590 5.145 4.760
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 1.500 1.800 2.100 - - 3.000 -
Announcement Date 2/18/20 2/22/21 2/17/22 2/20/23 2/27/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,969 2,668 600.5 1,114 1,223 2,414 2,056 2,917 2,443 2,719 2,130 2,140 2,151 2,202
EBITDA - - - - - - - - - - - - - -
EBIT - - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - - -
Earnings before Tax (EBT) 1 - - - - - - - - - 1,874 1,285 1,295 1,306 1,357
Net income 1 - - - - - - - 1,512 - 1,687 1,156 1,166 1,176 1,221
Net margin - - - - - - - 51.83% - 62.04% 54.27% 54.49% 54.67% 55.45%
EPS 2 - - - - - - - 1.360 - 1.520 1.040 1.050 1.060 1.100
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 10/26/21 2/17/22 4/25/22 8/15/22 10/31/22 2/20/23 4/26/23 8/14/23 10/30/23 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) 8.93% 12.5% 11.8% 4.84% - 10.6% 8.72%
ROA (Net income/ Total Assets) 1.21% 1.81% 1.68% 0.61% - 1.45% 1.26%
Assets 1 281,945 304,101 334,283 361,594 - 395,433 419,524
Book Value Per Share 2 36.30 41.70 43.60 38.20 - 50.10 -
Cash Flow per Share - - - - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 2/18/20 2/22/21 2/17/22 2/20/23 2/27/24 - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
55.1 TWD
Average target price
50 TWD
Spread / Average Target
-9.26%
Consensus
  1. Stock Market
  2. Equities
  3. 2809 Stock
  4. Financials King's Town Bank