SHINFOX ENERGY CO., LTD. Financials Shinfox Energy Co., Ltd.
Equities
6806
TW0006806003
Renewable Energy Equipment & Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 138 TWD | 0.00% |
|
-5.80% | +29.58% |
| Feb. 29 | Shinfox Energy Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Feb. 27 | Shinfox Energy Co., Ltd. Proposes Cash Dividend for the Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 18,351 | 23,020 | 29,829 | - |
| Enterprise Value (EV) 1 | 18,351 | 31,260 | 38,894 | 42,878 |
| P/E ratio | 74.5 x | 36.2 x | 20.1 x | 15.4 x |
| Yield | - | 1.41% | 2.54% | 3.26% |
| Capitalization / Revenue | - | 2.05 x | 1.31 x | 1.22 x |
| EV / Revenue | - | 2.78 x | 1.71 x | 1.75 x |
| EV / EBITDA | - | 31.7 x | 18.2 x | 17.9 x |
| EV / FCF | - | -4.93 x | 34.4 x | -86.4 x |
| FCF Yield | - | -20.3% | 2.91% | -1.16% |
| Price to Book | - | 1.27 x | 1.96 x | 1.82 x |
| Nbr of stocks (in thousands) | 216,150 | 216,150 | 216,150 | - |
| Reference price 2 | 84.90 | 106.5 | 138.0 | 138.0 |
| Announcement Date | 2/24/23 | 2/29/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 11,250 | 22,706 | 24,526 |
| EBITDA 1 | - | 985.7 | 2,140 | 2,392 |
| EBIT 1 | - | 789.4 | 1,873 | 2,222 |
| Operating Margin | - | 7.02% | 8.25% | 9.06% |
| Earnings before Tax (EBT) 1 | - | 772.3 | 1,856 | 2,536 |
| Net income 1 | 225.2 | 636.4 | 1,483 | 1,937 |
| Net margin | - | 5.66% | 6.53% | 7.9% |
| EPS 2 | 1.140 | 2.940 | 6.860 | 8.960 |
| Free Cash Flow 1 | - | -6,338 | 1,130 | -496 |
| FCF margin | - | -56.34% | 4.98% | -2.02% |
| FCF Conversion (EBITDA) | - | - | 52.8% | - |
| FCF Conversion (Net income) | - | - | 76.2% | - |
| Dividend per Share 2 | - | 1.500 | 3.500 | 4.500 |
| Announcement Date | 2/24/23 | 2/29/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,389 | 1,899 | 2,694 | 5,268 | 3,331 | 5,196 | 7,167 | 7,012 | 6,506 |
| EBITDA 1 | - | - | - | 467.3 | 293 | 478 | 646 | 723 | - |
| EBIT 1 | 76.78 | 117 | 187.8 | 407.8 | 226 | 411 | 579 | 657 | 483 |
| Operating Margin | 5.53% | 6.16% | 6.97% | 7.74% | 6.78% | 7.91% | 8.08% | 9.37% | 7.42% |
| Earnings before Tax (EBT) 1 | - | - | - | 434.2 | 220 | 409 | 574 | 654 | - |
| Net income 1 | 55.15 | - | - | 384.4 | 187 | 324 | 454 | 518 | - |
| Net margin | 3.97% | - | - | 7.3% | 5.61% | 6.24% | 6.33% | 7.39% | - |
| EPS 2 | 0.2500 | - | - | 1.770 | 0.8600 | 1.500 | 2.100 | 2.400 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/12/23 | 8/8/23 | 11/9/23 | 2/29/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | 8,240 | 9,065 | 13,049 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 8.359 x | 4.236 x | 5.454 x |
| Free Cash Flow 1 | - | -6,338 | 1,130 | -496 |
| ROE (net income / shareholders' equity) | - | 5.92% | 11.3% | 11.7% |
| ROA (Net income/ Total Assets) | - | 2.68% | 4.6% | 5.58% |
| Assets 1 | - | 23,746 | 32,239 | 34,713 |
| Book Value Per Share 2 | - | 83.60 | 70.30 | 75.80 |
| Cash Flow per Share 2 | - | -24.60 | 12.50 | 2.650 |
| Capex 1 | - | 789 | 1,200 | 611 |
| Capex / Sales | - | 7.02% | 5.28% | 2.49% |
| Announcement Date | 2/24/23 | 2/29/24 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
138
TWD
Average target price
144.5
TWD
Spread / Average Target
+4.71%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +29.58% | 914M | |
| +13.33% | 20.12B | |
| +57.08% | 15.74B | |
| -27.87% | 6.15B | |
| -26.32% | 2.78B | |
| -30.79% | 2.16B | |
| -26.19% | 1.88B | |
| -23.12% | 1.18B | |
| +2.81% | 1.06B | |
| +98.65% | 974M |
- Stock Market
- Equities
- 6806 Stock
- Financials Shinfox Energy Co., Ltd.
