MUNSIN GARMENT CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 62.7 TWD | -0.16% |
|
-0.63% | +28.09% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 939.6 | 1,002 | 923.2 | 1,188 | 1,286 | 2,674 |
| Enterprise Value (EV) 1 | 1,026 | 1,121 | 957.7 | 1,239 | 1,269 | 2,770 |
| P/E ratio | 11.3 x | 13.1 x | 10.5 x | 8.67 x | 7.2 x | 10.7 x |
| Yield | - | - | 8.88% | - | 12.7% | - |
| Capitalization / Revenue | 0.72 x | 0.73 x | 0.67 x | 0.88 x | 0.82 x | 1.45 x |
| EV / Revenue | 0.78 x | 0.82 x | 0.7 x | 0.91 x | 0.81 x | 1.51 x |
| EV / EBITDA | 8.32 x | 10.9 x | 7.17 x | 8.15 x | 5.14 x | 8.44 x |
| EV / FCF | 24.2 x | 131 x | 7.35 x | 54.1 x | 8.83 x | -72.8 x |
| FCF Yield | 4.13% | 0.77% | 13.6% | 1.85% | 11.3% | -1.37% |
| Price to Book | 1.03 x | 1.1 x | 0.98 x | 1.2 x | 1.22 x | 2.35 x |
| Nbr of stocks (in thousands) | 54,627 | 54,627 | 54,627 | 54,627 | 54,627 | 54,627 |
| Reference price 2 | 17.20 | 18.35 | 16.90 | 21.75 | 23.55 | 48.95 |
| Announcement Date | 3/19/19 | 3/23/20 | 3/19/21 | 3/29/22 | 3/20/23 | 3/11/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,309 | 1,366 | 1,376 | 1,355 | 1,576 | 1,838 |
| EBITDA 1 | 123.3 | 102.4 | 133.6 | 152 | 246.6 | 328.2 |
| EBIT 1 | 95.22 | 63.35 | 95.96 | 123.4 | 209.9 | 280.1 |
| Operating Margin | 7.28% | 4.64% | 6.97% | 9.11% | 13.32% | 15.23% |
| Earnings before Tax (EBT) 1 | 103.1 | 95.43 | 110.5 | 166 | 224.8 | 314.9 |
| Net income 1 | 83.32 | 76.55 | 88.16 | 137.6 | 179.7 | 252 |
| Net margin | 6.37% | 5.6% | 6.41% | 10.16% | 11.41% | 13.71% |
| EPS 2 | 1.520 | 1.400 | 1.610 | 2.510 | 3.270 | 4.590 |
| Free Cash Flow 1 | 42.33 | 8.585 | 130.3 | 22.91 | 143.6 | -38.03 |
| FCF margin | 3.23% | 0.63% | 9.47% | 1.69% | 9.11% | -2.07% |
| FCF Conversion (EBITDA) | 34.33% | 8.39% | 97.54% | 15.07% | 58.24% | - |
| FCF Conversion (Net income) | 50.81% | 11.22% | 147.84% | 16.65% | 79.92% | - |
| Dividend per Share | - | - | 1.500 | - | 3.000 | - |
| Announcement Date | 3/19/19 | 3/23/20 | 3/19/21 | 3/29/22 | 3/20/23 | 3/11/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 86.6 | 118 | 34.5 | 51.3 | - | 95.7 |
| Net Cash position 1 | - | - | - | - | 17.8 | - |
| Leverage (Debt/EBITDA) | 0.7022 x | 1.154 x | 0.2579 x | 0.3377 x | - | 0.2916 x |
| Free Cash Flow 1 | 42.3 | 8.59 | 130 | 22.9 | 144 | -38 |
| ROE (net income / shareholders' equity) | 9.17% | 8.38% | 9.54% | 14.3% | 17.6% | 23% |
| ROA (Net income/ Total Assets) | 4.86% | 3.13% | 4.87% | 6.19% | 9.72% | 11.7% |
| Assets 1 | 1,714 | 2,446 | 1,810 | 2,225 | 1,849 | 2,160 |
| Book Value Per Share 2 | 16.80 | 16.70 | 17.20 | 18.20 | 19.30 | 20.80 |
| Cash Flow per Share 2 | 0.7600 | 1.110 | 0.8400 | 1.140 | 2.180 | 1.290 |
| Capex 1 | 35.5 | 46.7 | 30.2 | 20.4 | 42.8 | 215 |
| Capex / Sales | 2.71% | 3.42% | 2.19% | 1.51% | 2.72% | 11.7% |
| Announcement Date | 3/19/19 | 3/23/20 | 3/19/21 | 3/29/22 | 3/20/23 | 3/11/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +28.09% | 106M | |
| -10.89% | 760M | |
| +24.84% | 414M | |
| -26.78% | 281M | |
| +135.74% | 230M | |
| 0.00% | 149M | |
| +24.66% | 148M | |
| -37.36% | 112M | |
| +19.15% | 76.99M | |
| -1.15% | 69.85M |
- Stock Market
- Equities
- 2916 Stock
- Financials Munsin Garment Corporation