Stock 1731 MAYWUFA COMPANY LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Maywufa Company Ltd.

Equities

1731

TW0001731008

Personal Products

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
25.5 TWD -1.16% Intraday chart for Maywufa Company Ltd. +7.59% +13.59%
Feb. 27 Maywufa Company Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 27 Maywufa Company Ltd. Proposes Cash Dividend for the Period from January 1, 2023 to December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,642 1,768 2,319 2,598 2,625 2,984
Enterprise Value (EV) 1 1,380 1,389 1,793 2,036 2,267 2,853
P/E ratio 21.7 x 17.7 x 13.6 x 15.9 x 16.3 x 17.7 x
Yield 4.05% 4.51% 5.73% 5.98% 5.57% 5.12%
Capitalization / Revenue 1.46 x 1.61 x 2.18 x 2.02 x 2.11 x 2.29 x
EV / Revenue 1.23 x 1.26 x 1.68 x 1.58 x 1.82 x 2.19 x
EV / EBITDA 8.28 x 7.69 x 9.24 x 8.47 x 10.3 x 13.2 x
EV / FCF 6.51 x 8.08 x 19 x 11.6 x -19 x -27 x
FCF Yield 15.4% 12.4% 5.27% 8.65% -5.26% -3.7%
Price to Book 0.95 x 1.01 x 1.24 x 1.3 x 1.31 x 1.46 x
Nbr of stocks (in thousands) 132,915 132,915 132,915 132,915 132,915 132,915
Reference price 2 12.35 13.30 17.45 19.55 19.75 22.45
Announcement Date 2/27/19 3/2/20 2/26/21 2/24/22 2/24/23 2/27/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,123 1,101 1,065 1,289 1,245 1,301
EBITDA 1 166.7 180.6 194.1 240.4 220.2 215.4
EBIT 1 137.3 153.6 170.6 217.5 199.2 194.7
Operating Margin 12.22% 13.95% 16.01% 16.87% 16% 14.97%
Earnings before Tax (EBT) 1 111.2 134.8 207.7 211.8 208.4 210.2
Net income 1 75.76 100.6 171 164.3 161.8 169.1
Net margin 6.74% 9.14% 16.05% 12.75% 13% 13%
EPS 2 0.5700 0.7500 1.280 1.230 1.210 1.270
Free Cash Flow 1 212 171.9 94.41 176.1 -119.2 -105.5
FCF margin 18.87% 15.62% 8.86% 13.66% -9.57% -8.11%
FCF Conversion (EBITDA) 127.14% 95.22% 48.63% 73.24% - -
FCF Conversion (Net income) 279.75% 170.91% 55.21% 107.17% - -
Dividend per Share 2 0.5000 0.6000 1.000 1.170 1.100 1.150
Announcement Date 2/27/19 3/2/20 2/26/21 2/24/22 2/24/23 2/27/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 261 379 527 563 358 131
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 212 172 94.4 176 -119 -106
ROE (net income / shareholders' equity) 4.36% 5.79% 9.41% 8.47% 8.09% 8.38%
ROA (Net income/ Total Assets) 3.27% 3.55% 4.09% 5.26% 4.77% 4.54%
Assets 1 2,317 2,833 4,180 3,125 3,395 3,726
Book Value Per Share 2 12.90 13.20 14.10 15.10 15.00 15.30
Cash Flow per Share 2 1.220 1.020 2.460 1.790 1.340 1.340
Capex 1 11.5 4.83 131 4.32 227 252
Capex / Sales 1.03% 0.44% 12.34% 0.34% 18.24% 19.34%
Announcement Date 2/27/19 3/2/20 2/26/21 2/24/22 2/24/23 2/27/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Personal Products

1st Jan change Capi.
MAYWUFA COMPANY LTD. Stock Maywufa Company Ltd.
+13.59% 104M
PROCTER & GAMBLE COMPANY Stock Procter & Gamble Company
+10.07% 381B
COLGATE-PALMOLIVE COMPANY Stock Colgate-Palmolive Company
+14.18% 74.67B
HINDUSTAN UNILEVER LIMITED Stock Hindustan Unilever Limited
-16.59% 62.59B
ESTEE LAUDER Stock Estee Lauder
+0.82% 52.86B
KENVUE INC. Stock Kenvue Inc.
-12.40% 36.11B
BEIERSDORF Stock Beiersdorf
+3.54% 33.57B
ESSITY AB Stock Essity AB
+7.92% 17.29B
GODREJ CONSUMER PRODUCTS LIMITED Stock Godrej Consumer Products Limited
+6.30% 14.75B
DABUR INDIA LIMITED Stock Dabur India Limited
-8.65% 10.82B
Other Personal Products
  1. Stock Market
  2. Equities
  3. 1731 Stock
  4. Financials Maywufa Company Ltd.