KMC (KUEI MENG) INTERNATIONAL INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 142 TWD | -0.35% |
|
-1.39% | +7.98% |
| May. 13 | KMC (Kuei Meng) International Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| May. 03 | KMC (Kuei Meng) International Inc. announced a financing transaction | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 13,482 | 21,798 | 24,885 | 17,640 | 16,569 | 18,018 | - | - |
| Enterprise Value (EV) 1 | 13,482 | 22,370 | 24,560 | 17,640 | 16,569 | 18,018 | 18,018 | 18,018 |
| P/E ratio | 13.4 x | 14.5 x | 12.4 x | 9.56 x | 22.3 x | 17.8 x | 14.4 x | 12.5 x |
| Yield | 4.21% | 4.16% | 4.56% | 6.43% | 2.69% | 2.98% | 4.12% | 4.65% |
| Capitalization / Revenue | 2.57 x | 3.56 x | 3.21 x | 2.48 x | 3.5 x | 3.54 x | 3.07 x | 2.76 x |
| EV / Revenue | 2.57 x | 3.56 x | 3.21 x | 2.48 x | 3.5 x | 3.54 x | 3.07 x | 2.76 x |
| EV / EBITDA | 8.44 x | 9.35 x | 8.51 x | 6.53 x | 12.8 x | 12.2 x | 9.13 x | 8.41 x |
| EV / FCF | 11.6 x | 12.9 x | 18.8 x | 8.1 x | 20.3 x | 21 x | 14.8 x | 13.3 x |
| FCF Yield | 8.61% | 7.75% | 5.33% | 12.3% | 4.91% | 4.76% | 6.74% | 7.54% |
| Price to Book | 2.55 x | 3.4 x | 3.8 x | 2.34 x | 2.17 x | 2.26 x | 2.08 x | 1.93 x |
| Nbr of stocks (in thousands) | 126,000 | 126,000 | 126,000 | 126,000 | 126,000 | 126,000 | - | - |
| Reference price 2 | 107.0 | 173.0 | 197.5 | 140.0 | 131.5 | 142.0 | 142.0 | 142.0 |
| Announcement Date | 3/26/20 | 3/28/21 | 3/30/22 | 3/16/23 | 3/14/24 | - | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,240 | 6,130 | 7,751 | 7,116 | 4,730 | 5,092 | 5,868 | 6,536 |
| EBITDA 1 | 1,598 | 2,330 | 2,923 | 2,701 | 1,291 | 1,471 | 1,973 | 2,143 |
| EBIT 1 | 1,254 | 1,974 | 2,576 | 2,340 | 929.7 | 1,142 | 1,581 | 1,837 |
| Operating Margin | 23.92% | 32.2% | 33.24% | 32.88% | 19.65% | 22.42% | 26.95% | 28.1% |
| Earnings before Tax (EBT) 1 | 1,293 | 1,979 | 2,601 | 2,472 | 1,019 | 1,346 | 1,609 | - |
| Net income 1 | 1,007 | 1,515 | 2,008 | 1,922 | 741.8 | 1,010 | 1,265 | 1,486 |
| Net margin | 19.23% | 24.71% | 25.91% | 27.01% | 15.68% | 19.84% | 21.56% | 22.73% |
| EPS 2 | 7.990 | 11.94 | 15.94 | 14.64 | 5.890 | 7.961 | 9.831 | 11.32 |
| Free Cash Flow 1 | 1,161 | 1,689 | 1,326 | 2,176 | 814.3 | 858.1 | 1,214 | 1,358 |
| FCF margin | 22.15% | 27.55% | 17.11% | 30.58% | 17.21% | 16.85% | 20.68% | 20.78% |
| FCF Conversion (EBITDA) | 72.64% | 72.47% | 45.38% | 80.57% | 63.08% | 58.32% | 61.52% | 63.37% |
| FCF Conversion (Net income) | 115.21% | 111.49% | 66.06% | 113.23% | 109.76% | 84.93% | 95.94% | 91.43% |
| Dividend per Share 2 | 4.500 | 7.200 | 9.000 | 9.000 | 3.532 | 4.238 | 5.848 | 6.607 |
| Announcement Date | 3/26/20 | 3/28/21 | 3/30/22 | 3/16/23 | 3/14/24 | - | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,066 | 1,921 | 1,891 | 3,802 | 1,917 | 1,397 | 1,314 | 1,234 | 1,162 | 1,020 | 1,102 | 1,345 | 1,400 | 1,328 | 1,176 | 1,569 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 678.1 | - | 646.3 | - | 677.6 | 382.1 | 312.4 | 284.5 | 191.9 | 140.9 | 178.7 | 326 | 343 | 300 | 262 | 423 |
| Operating Margin | 32.82% | - | 34.18% | - | 35.35% | 27.35% | 23.78% | 23.05% | 16.51% | 13.8% | 16.22% | 24.24% | 24.49% | 22.58% | 22.28% | 26.96% |
| Earnings before Tax (EBT) 1 | 654.3 | - | 686 | - | 756.4 | 383.7 | 329.5 | 324.7 | 212.6 | 152.3 | 208.3 | 335 | 353.5 | 309.5 | 271 | 447 |
| Net income 1 | 518.5 | - | 520.6 | - | 606.5 | 296.4 | 244.7 | 219.7 | 159.4 | 118 | 151.8 | 255.5 | 270 | 238.5 | 203 | - |
| Net margin | 25.09% | - | 27.53% | - | 31.64% | 21.21% | 18.62% | 17.8% | 13.72% | 11.57% | 13.78% | 19% | 19.28% | 17.95% | 17.26% | - |
| EPS 2 | 4.120 | - | 3.980 | - | 4.630 | 2.250 | 1.940 | 1.740 | 1.270 | 0.9400 | 1.210 | 2.030 | 2.145 | 1.895 | 1.610 | 2.590 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/30/22 | 5/12/22 | 8/12/22 | 8/12/22 | 11/14/22 | 3/16/23 | 5/12/23 | 8/11/23 | 11/13/23 | 3/14/24 | 5/13/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | - | 572 | - | - | - | - | - | - |
| Net Cash position | - | - | 325 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.2453 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 1,161 | 1,689 | 1,326 | 2,176 | 814 | 858 | 1,214 | 1,358 |
| ROE (net income / shareholders' equity) | 19.5% | 25.9% | 31% | 27.3% | 9.79% | 13% | 14.8% | 16% |
| ROA (Net income/ Total Assets) | 10% | 14.7% | 18.2% | 16.1% | 6.05% | 8.29% | 8.98% | 10.2% |
| Assets 1 | 10,074 | 10,311 | 11,048 | 11,940 | 12,253 | 12,189 | 14,079 | 14,518 |
| Book Value Per Share 2 | 41.90 | 50.80 | 51.90 | 59.70 | 60.60 | 63.00 | 68.30 | 73.70 |
| Cash Flow per Share 2 | 11.60 | 15.80 | 14.60 | 19.90 | 8.260 | 8.220 | 10.90 | 12.00 |
| Capex 1 | 305 | 312 | 590 | 447 | 267 | 210 | 265 | 210 |
| Capex / Sales | 5.82% | 5.1% | 7.62% | 6.28% | 5.64% | 4.12% | 4.52% | 3.21% |
| Announcement Date | 3/26/20 | 3/28/21 | 3/30/22 | 3/16/23 | 3/14/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
142
TWD
Average target price
158
TWD
Spread / Average Target
+11.27%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +7.98% | 553M | |
| +22.14% | 15.28B | |
| +33.15% | 2.25B | |
| +64.55% | 692M | |
| -6.09% | 512M | |
| -3.74% | 456M | |
| -24.38% | 249M | |
| -19.09% | 129M | |
| +489.01% | 119M | |
| +5.47% | 113M |
- Stock Market
- Equities
- 5306 Stock
- Financials KMC (Kuei Meng) International Inc.