Stock 5904 POYA INTERNATIONAL CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials POYA International Co., Ltd.

Equities

5904

TW0005904007

Other Specialty Retailers

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
486.5 TWD -0.10% Intraday chart for POYA International Co., Ltd. +2.75% -11.87%
Feb. 27 POYA International Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 POYA International Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 41,174 56,267 42,714 50,836 57,128 50,349 -
Enterprise Value (EV) 1 41,553 56,929 43,656 50,836 57,128 48,695 47,215
P/E ratio 21.9 x 26.7 x 23.3 x 24.7 x 22.7 x 18 x 16 x
Yield 4.06% 3.25% 2.6% - 3.8% 4.85% 5.34%
Capitalization / Revenue 2.61 x 3.21 x 2.45 x 2.61 x 2.59 x 2.06 x 1.86 x
EV / Revenue 2.63 x 3.25 x 2.5 x 2.61 x 2.59 x 2 x 1.74 x
EV / EBITDA 9.94 x 12.2 x 9.49 x 10.1 x 9.98 x 7.85 x 7.11 x
EV / FCF 15.5 x 20.5 x 14 x - - 11.1 x 11 x
FCF Yield 6.46% 4.88% 7.13% - - 9.01% 9.1%
Price to Book 9.38 x 11.7 x 8.56 x - - 7.65 x 6.67 x
Nbr of stocks (in thousands) 102,638 102,638 102,887 103,204 103,493 103,493 -
Reference price 2 401.2 548.2 415.2 492.6 552.0 486.5 486.5
Announcement Date 2/16/20 2/21/21 2/21/22 2/20/23 2/27/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 15,788 17,539 17,469 19,476 22,079 24,387 27,078
EBITDA 1 4,181 4,651 4,599 5,035 5,722 6,205 6,641
EBIT 1 2,429 2,650 2,323 2,646 3,193 3,582 3,825
Operating Margin 15.39% 15.11% 13.3% 13.58% 14.46% 14.69% 14.13%
Earnings before Tax (EBT) 1 2,359 2,606 2,300 2,588 3,153 3,486 3,940
Net income 1 1,887 2,110 1,840 2,068 2,525 2,791 3,152
Net margin 11.95% 12.03% 10.53% 10.62% 11.44% 11.44% 11.64%
EPS 2 18.31 20.50 17.82 19.97 24.31 26.97 30.46
Free Cash Flow 1 2,683 2,776 3,114 - - 4,386 4,299
FCF margin 16.99% 15.83% 17.83% - - 17.98% 15.88%
FCF Conversion (EBITDA) 64.17% 59.68% 67.72% - - 70.69% 64.73%
FCF Conversion (Net income) 142.2% 131.55% 169.29% - - 157.15% 136.38%
Dividend per Share 2 16.27 17.80 10.78 - 21.00 23.58 25.97
Announcement Date 2/16/20 2/21/21 2/21/22 2/20/23 2/27/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 4,208 4,745 4,713 4,372 5,251 5,140 5,293 5,281 5,870 5,635 5,853 5,870 6,476 6,200
EBITDA 1 1,084 1,280 1,243 - 1,390 1,436 1,454 1,224 1,542 1,502 1,378 1,459 1,586 1,571
EBIT 1 510.8 696.7 649.2 368.7 793.5 834.4 833.6 596 909.7 854 883.4 698 1,044 945.4
Operating Margin 12.14% 14.68% 13.77% 8.43% 15.11% 16.23% 15.75% 11.29% 15.5% 15.16% 15.09% 11.89% 16.13% 15.25%
Earnings before Tax (EBT) 1 493.7 692.3 631.4 356.1 775.1 825.2 822.1 589.2 891.3 849.9 855.5 687 1,028 916.5
Net income 1 394.9 553.8 504.9 286.8 620.1 656.2 657.6 475.1 712.9 679.7 684 551.5 822 734
Net margin 9.38% 11.67% 10.71% 6.56% 11.81% 12.77% 12.42% 9% 12.15% 12.06% 11.69% 9.4% 12.69% 11.84%
EPS 2 3.833 5.352 4.901 2.802 5.990 6.327 6.347 4.580 6.870 6.540 6.615 5.325 7.945 7.090
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 10/25/21 2/21/22 4/25/22 7/25/22 10/31/22 2/20/23 4/24/23 7/31/23 10/30/23 2/27/24 - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 379 663 942 - - - -
Net Cash position 1 - - - - - 1,654 3,134
Leverage (Debt/EBITDA) 0.0906 x 0.1424 x 0.2049 x - - - -
Free Cash Flow 1 2,683 2,776 3,114 - - 4,386 4,299
ROE (net income / shareholders' equity) 44.6% 45.8% 37.5% - - 41.4% 43.1%
ROA (Net income/ Total Assets) 13.4% 9.86% 7.64% - - 10.7% 12.5%
Assets 1 14,098 21,407 24,094 - - 26,023 25,128
Book Value Per Share 2 42.80 47.00 48.50 - - 63.60 73.00
Cash Flow per Share 2 32.90 36.60 38.30 - - 46.80 50.90
Capex 1 711 995 842 - - 1,075 997
Capex / Sales 4.51% 5.67% 4.82% - - 4.41% 3.68%
Announcement Date 2/16/20 2/21/21 2/21/22 2/20/23 2/27/24 - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for POYA International Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Beauty Supply Shop

1st Jan change Capi.
POYA INTERNATIONAL CO., LTD. Stock POYA International Co., Ltd.
-11.87% 1.54B
ULTA BEAUTY, INC. Stock Ulta Beauty, Inc.
-17.06% 19.48B
CK HUTCHISON HOLDINGS LIMITED Stock CK Hutchison Holdings Limited
-8.60% 18.71B
BATH & BODY WORKS, INC. Stock Bath & Body Works, Inc.
+6.67% 10.35B
E.L.F. BEAUTY, INC. Stock e.l.f. Beauty, Inc.
+24.45% 9.97B
DOUGLAS AG Stock Douglas AG
0.00% 2.45B
OLIVEDA INTERNATIONAL, INC. Stock Oliveda International, Inc.
+897.50% 2.44B
HONASA CONSUMER LIMITED Stock Honasa Consumer Limited
-2.75% 1.67B
IFAMILYSC CO., LTD. Stock iFamilySC Co., Ltd.
+99.24% 327M
SA SA INTERNATIONAL HOLDINGS LIMITED Stock Sa Sa International Holdings Limited
-21.78% 313M
Beauty Supply Shop
  1. Stock Market
  2. Equities
  3. 5904 Stock
  4. Financials POYA International Co., Ltd.