Stock 2514 LONG BON INTERNATIONAL CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Long Bon International Co.,Ltd

Equities

2514

TW0002514007

Real Estate Development & Operations

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-05-02 pm EDT 		5-day change 1st Jan Change
18.7 TWD +0.54% Intraday chart for Long Bon International Co.,Ltd +8.41% +17.61%
Mar. 26 Long Bon International Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Jan. 02 Long Bon International Co., Ltd. Announces Changes in the Lease Contract CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 8,879 5,669 5,139 6,339 6,016 5,694
Enterprise Value (EV) 1 10,848 6,593 10,502 11,751 12,992 9,711
P/E ratio 354 x 6.55 x 4.7 x 7.22 x 18.7 x 6.52 x
Yield 1.42% - - - - -
Capitalization / Revenue 85.8 x 0.55 x 0.44 x 0.53 x 0.65 x 0.31 x
EV / Revenue 105 x 0.64 x 0.91 x 0.98 x 1.41 x 0.53 x
EV / EBITDA -92.8 x 5.95 x 8.79 x 11.9 x 36.7 x 8.93 x
EV / FCF 6.54 x -6.46 x -3.24 x 2.91 x 10.7 x -8.64 x
FCF Yield 15.3% -15.5% -30.9% 34.4% 9.33% -11.6%
Price to Book 0.96 x 0.68 x 0.55 x 0.62 x 0.57 x 0.5 x
Nbr of stocks (in thousands) 404,729 368,120 358,120 358,120 358,121 358,121
Reference price 2 21.94 15.40 14.35 17.70 16.80 15.90
Announcement Date 3/29/19 3/31/20 3/30/21 3/31/22 3/31/23 3/26/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 103.5 10,266 11,571 12,035 9,196 18,258
EBITDA 1 -116.9 1,107 1,195 987.8 353.6 1,087
EBIT 1 -141.6 1,077 1,132 921.5 282.7 898.9
Operating Margin -136.78% 10.49% 9.78% 7.66% 3.07% 4.92%
Earnings before Tax (EBT) 1 115.1 1,112 1,232 1,024 465.8 1,260
Net income 1 25.1 865.3 1,101 886.4 327.5 884.1
Net margin 24.25% 8.43% 9.51% 7.37% 3.56% 4.84%
EPS 2 0.0620 2.350 3.050 2.450 0.9000 2.440
Free Cash Flow 1 1,660 -1,021 -3,241 4,038 1,212 -1,124
FCF margin 1,603.1% -9.95% -28.01% 33.55% 13.18% -6.16%
FCF Conversion (EBITDA) - - - 408.76% 342.73% -
FCF Conversion (Net income) 6,611.83% - - 455.54% 370.1% -
Dividend per Share 2 0.3125 - - - - -
Announcement Date 3/29/19 3/31/20 3/30/21 3/31/22 3/31/23 3/26/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,969 924 5,363 5,412 6,976 4,017
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -16.84 x 0.8343 x 4.488 x 5.479 x 19.73 x 3.694 x
Free Cash Flow 1 1,660 -1,021 -3,241 4,038 1,212 -1,124
ROE (net income / shareholders' equity) 0.27% 9.94% 12.5% 9.19% 3.16% 6.47%
ROA (Net income/ Total Assets) -0.68% 4.3% 3.29% 2.36% 0.7% 1.69%
Assets 1 -3,708 20,135 33,405 37,487 46,649 52,459
Book Value Per Share 2 22.90 22.60 25.90 28.40 29.60 31.90
Cash Flow per Share 2 2.410 9.710 5.340 3.610 2.730 7.570
Capex 1 6.19 19 1,913 122 106 1,136
Capex / Sales 5.98% 0.18% 16.54% 1.01% 1.16% 6.22%
Announcement Date 3/29/19 3/31/20 3/30/21 3/31/22 3/31/23 3/26/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
LONG BON INTERNATIONAL CO.,LTD Stock Long Bon International Co.,Ltd
+17.61% 207M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.41% 29.66B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-11.60% 27.69B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+7.86% 27.57B
DLF LIMITED Stock DLF Limited
+20.90% 26.07B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.25% 24.02B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+13.23% 21.83B
EMAAR PROPERTIES Stock Emaar Properties
-1.52% 18.77B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.90% 16.76B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-13.27% 15.28B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 2514 Stock
  4. Financials Long Bon International Co.,Ltd