Stock 8466 M.J. INTERNATIONAL CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials M.J. International Co., Ltd.

Equities

8466

KYG332481087

Construction Supplies & Fixtures

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
52 TWD +4.63% Intraday chart for M.J. International Co., Ltd. +5.58% +3.17%
Mar. 15 M.J. International Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 M.J. International Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,554 4,604 4,261 3,468 2,706 3,310
Enterprise Value (EV) 1 3,141 4,885 4,800 5,726 4,591 5,118
P/E ratio 11.5 x 11.5 x 15.4 x 51.6 x 20.4 x -51.4 x
Yield 5.58% 5.88% 4.65% 1.33% 3.64% 0.6%
Capitalization / Revenue 1.19 x 1.33 x 1.48 x 0.96 x 0.83 x 1.22 x
EV / Revenue 1.05 x 1.41 x 1.67 x 1.59 x 1.41 x 1.89 x
EV / EBITDA 8.65 x 8.58 x 8.55 x 23.6 x 14.3 x 21.5 x
EV / FCF 9.76 x -10.5 x -217 x -4.04 x 16.3 x 1,842 x
FCF Yield 10.2% -9.49% -0.46% -24.7% 6.15% 0.05%
Price to Book 1.46 x 1.78 x 1.62 x 1.43 x 1.04 x 1.35 x
Nbr of stocks (in thousands) 66,059 66,059 66,059 65,679 65,679 65,679
Reference price 2 53.80 69.70 64.50 52.80 41.20 50.40
Announcement Date 3/27/19 3/24/20 3/30/21 3/29/22 3/30/23 3/15/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,979 3,468 2,882 3,611 3,263 2,702
EBITDA 1 363.3 569.2 561.3 242.7 320 237.6
EBIT 1 258.2 438.8 405.1 86.61 151.3 -9.293
Operating Margin 8.67% 12.65% 14.05% 2.4% 4.64% -0.34%
Earnings before Tax (EBT) 1 314.7 457.7 361.8 68.27 180.5 6.294
Net income 1 310.4 402.5 279 68.58 143.5 -64.31
Net margin 10.42% 11.6% 9.68% 1.9% 4.4% -2.38%
EPS 2 4.670 6.060 4.178 1.023 2.023 -0.9800
Free Cash Flow 1 321.9 -463.4 -22.15 -1,416 282.3 2.779
FCF margin 10.8% -13.36% -0.77% -39.23% 8.65% 0.1%
FCF Conversion (EBITDA) 88.6% - - - 88.23% 1.17%
FCF Conversion (Net income) 103.68% - - - 196.75% -
Dividend per Share 2 3.000 4.100 3.000 0.7000 1.500 0.3000
Announcement Date 3/27/19 3/24/20 3/30/21 3/29/22 3/30/23 3/15/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 281 539 2,258 1,885 1,807
Net Cash position 1 413 - - - - -
Leverage (Debt/EBITDA) - 0.4931 x 0.961 x 9.305 x 5.89 x 7.608 x
Free Cash Flow 1 322 -463 -22.2 -1,416 282 2.78
ROE (net income / shareholders' equity) 12.4% 15.9% 10.5% 2.39% 5.06% -3.77%
ROA (Net income/ Total Assets) 4.2% 6.73% 5.69% 1.03% 1.53% -0.09%
Assets 1 7,398 5,985 4,903 6,650 9,390 70,211
Book Value Per Share 2 36.90 39.20 39.80 37.00 39.50 37.20
Cash Flow per Share 2 10.10 4.250 8.110 5.120 16.60 15.20
Capex 1 80.7 682 371 1,102 859 280
Capex / Sales 2.71% 19.66% 12.88% 30.51% 26.34% 10.36%
Announcement Date 3/27/19 3/24/20 3/30/21 3/29/22 3/30/23 3/15/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Flooring & Interior Tile Manufacturers

1st Jan change Capi.
M.J. INTERNATIONAL CO., LTD. Stock M.J. International Co., Ltd.
+3.17% 105M
KINGSPAN GROUP PLC Stock Kingspan Group plc
+10.01% 16.86B
KALESERAMIK CANAKKALE KALEBODUR SERAMIK SANAYI Stock Kaleseramik Canakkale Kalebodur Seramik Sanayi
-7.61% 3.01B
FORBO HOLDING AG Stock Forbo Holding AG
+0.95% 1.64B
RESPONSIVE INDUSTRIES LIMITED Stock Responsive Industries Limited
-5.68% 920M
INTERNACIONAL DE CERÁMICA, S.A.B. DE C.V. Stock Internacional de Cerámica, S.A.B. de C.V.
-1.54% 789M
TARKETT Stock Tarkett
-3.00% 632M
MONALISA GROUP CO.,LTD Stock Monalisa Group CO.,Ltd
-26.07% 565M
BIEN YAPI URUNLERI SANAYI TURIZM VE TICARET Stock Bien Yapi Urunleri Sanayi Turizm ve Ticaret
+3.29% 474M
ZHEJIANG TIANZHEN TECHNOLOGY CO., LTD. Stock Zhejiang Tianzhen Technology Co., Ltd.
-13.14% 471M
Flooring & Interior Tile Manufacturers
  1. Stock Market
  2. Equities
  3. 8466 Stock
  4. Financials M.J. International Co., Ltd.