Stock 9942 NAK SEALING TECHNOLOGIES CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials NAK Sealing Technologies Corporation

Equities

9942

TW0009942003

Tires & Rubber Products

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
129 TWD +0.78% Intraday chart for NAK Sealing Technologies Corporation +2.38% -4.09%
Mar. 15 NAK Sealing Technologies Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 NAK Sealing Technologies Corporation 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 5,622 5,830 5,730 8,158 8,774 11,185
Enterprise Value (EV) 1 5,420 5,908 5,768 8,151 8,869 10,585
P/E ratio 12.9 x 14.3 x 14.9 x 15.2 x 13.6 x 11.5 x
Yield 6.21% 5.99% 6.1% 5.1% 5.31% 5.2%
Capitalization / Revenue 1.75 x 1.93 x 1.99 x 2.11 x 2.11 x 2.34 x
EV / Revenue 1.69 x 1.96 x 2.01 x 2.11 x 2.13 x 2.21 x
EV / EBITDA 7.33 x 8.54 x 9.09 x 8.64 x 8.92 x 7.15 x
EV / FCF 21.8 x 16.7 x 18.4 x 28.2 x 51.4 x 10.5 x
FCF Yield 4.59% 5.98% 5.44% 3.54% 1.94% 9.53%
Price to Book 1.89 x 1.95 x 1.89 x 2.54 x 2.53 x 2.82 x
Nbr of stocks (in thousands) 83,161 83,161 83,161 83,161 83,161 83,161
Reference price 2 67.60 70.10 68.90 98.10 105.5 134.5
Announcement Date 3/27/19 3/30/20 3/26/21 3/24/22 3/23/23 3/15/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,212 3,017 2,875 3,860 4,162 4,787
EBITDA 1 739.5 692.1 634.3 943.8 994.4 1,480
EBIT 1 631 554.3 480.7 790.4 830.9 1,306
Operating Margin 19.65% 18.38% 16.72% 20.48% 19.96% 27.29%
Earnings before Tax (EBT) 1 667.7 571.1 538.7 772 908 1,329
Net income 1 439 409.2 385.8 539.8 650.2 979.2
Net margin 13.67% 13.56% 13.42% 13.99% 15.62% 20.46%
EPS 2 5.250 4.900 4.610 6.460 7.780 11.70
Free Cash Flow 1 248.9 353.3 313.8 288.9 172.4 1,008
FCF margin 7.75% 11.71% 10.92% 7.48% 4.14% 21.07%
FCF Conversion (EBITDA) 33.66% 51.05% 49.47% 30.61% 17.34% 68.11%
FCF Conversion (Net income) 56.7% 86.36% 81.33% 53.52% 26.51% 102.97%
Dividend per Share 2 4.200 4.200 4.200 5.000 5.600 7.000
Announcement Date 3/27/19 3/30/20 3/26/21 3/24/22 3/23/23 3/15/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 968.1 - 1,087 1,171 1,129 1,290 1,238 1,129
EBITDA - - - - - - - -
EBIT 1 205.4 - 249.3 248.6 294.7 364.6 361.5 285.3
Operating Margin 21.22% - 22.94% 21.23% 26.09% 28.27% 29.2% 25.26%
Earnings before Tax (EBT) 1 208.7 - 287.7 249.7 292.4 379.7 392.1 264.7
Net income 1 147.5 124.2 208.3 178.5 211.5 280.1 291.3 196.4
Net margin 15.24% - 19.17% 15.24% 18.72% 21.72% 23.53% 17.39%
EPS 2 1.770 1.490 2.490 2.150 2.540 3.370 3.500 2.340
Dividend per Share - - - - - - - -
Announcement Date 11/10/21 8/10/22 11/10/22 3/23/23 5/12/23 8/11/23 11/13/23 3/15/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 78.3 38.5 - 95.4 -
Net Cash position 1 202 - - 6.8 - 600
Leverage (Debt/EBITDA) - 0.1131 x 0.0608 x - 0.0959 x -
Free Cash Flow 1 249 353 314 289 172 1,008
ROE (net income / shareholders' equity) 14.9% 13.7% 12.9% 17.4% 19.4% 26.3%
ROA (Net income/ Total Assets) 9.89% 8.44% 6.98% 10.7% 10.3% 15.5%
Assets 1 4,439 4,850 5,530 5,058 6,333 6,320
Book Value Per Share 2 35.80 36.00 36.40 38.70 41.70 47.60
Cash Flow per Share 2 3.550 4.010 4.700 5.650 5.270 6.240
Capex 1 281 232 71.5 154 174 194
Capex / Sales 8.74% 7.71% 2.49% 4% 4.17% 4.05%
Announcement Date 3/27/19 3/30/20 3/26/21 3/24/22 3/23/23 3/15/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Industrial Rubber Products

1st Jan change Capi.
NAK SEALING TECHNOLOGIES CORPORATION Stock NAK Sealing Technologies Corporation
-4.09% 329M
SANWEI HOLDING GROUP CO.,LTD Stock Sanwei Holding Group Co.,Ltd
-6.89% 2.1B
NIZHNEKAMSKNEFTEKHIM Stock Nizhnekamskneftekhim
-.--% 1.53B
NINGBO CHANGHONG POLYMER SCIENTIFIC AND TECHNICAL INC. Stock Ningbo Changhong Polymer Scientific and Technical Inc.
-2.84% 1.37B
ZHEJIANG TIANTIE INDUSTRY CO., LTD. Stock Zhejiang Tiantie Industry Co., Ltd.
-18.32% 719M
TSRC CORPORATION Stock TSRC Corporation
+1.24% 618M
SANLUX CO.,LTD Stock Sanlux Co.,Ltd
-5.70% 586M
NANTEX INDUSTRY CO., LTD. Stock NANTEX Industry Co., Ltd.
-9.04% 517M
ZHEJIANG DOUBLE ARROW RUBBER CO., LTD. Stock Zhejiang Double Arrow Rubber Co., Ltd.
+3.56% 446M
ZHEJIANG FENGMAO TECHNOLOGY CO., LTD. Stock Zhejiang Fengmao Technology Co., Ltd.
-13.09% 446M
Industrial Rubber Products
  1. Stock Market
  2. Equities
  3. 9942 Stock
  4. Financials NAK Sealing Technologies Corporation