SPORTON INTERNATIONAL INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 242.5 TWD | +1.46% |
|
+0.41% | +0.62% |
| Feb. 07 | Sporton International Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Sporton International Inc. Appoints Yang, Hsiao-Wen as Members of the Audit Committee | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 19,680 | 24,762 | 21,053 | 20,325 | 24,550 | 24,703 | - |
| Enterprise Value (EV) 1 | 19,680 | 24,762 | 21,053 | 20,325 | 24,550 | 24,703 | 24,703 |
| P/E ratio | 29.4 x | 33.5 x | 19.8 x | 13.3 x | 16.9 x | 16.6 x | 15 x |
| Yield | 2.91% | 2.35% | - | - | - | - | - |
| Capitalization / Revenue | 6.59 x | 7.05 x | 4.87 x | 4.05 x | 5.08 x | 4.91 x | 4.45 x |
| EV / Revenue | 6.59 x | 7.05 x | 4.87 x | 4.05 x | 5.08 x | 4.91 x | 4.45 x |
| EV / EBITDA | 17 x | 17.9 x | - | - | 11 x | 12.7 x | 12.3 x |
| EV / FCF | 39,765,184 x | 51,860,233 x | - | - | - | - | - |
| FCF Yield | 0% | 0% | - | - | - | - | - |
| Price to Book | 5.45 x | 6.44 x | 4.84 x | 4.07 x | 4.58 x | 4.35 x | - |
| Nbr of stocks (in thousands) | 101,867 | 101,867 | 101,867 | 101,867 | 101,867 | 101,867 | - |
| Reference price 2 | 193.2 | 243.1 | 206.7 | 199.5 | 241.0 | 242.5 | 242.5 |
| Announcement Date | 3/23/20 | 2/25/21 | 3/3/22 | 3/3/23 | 2/7/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,985 | 3,514 | 4,321 | 5,015 | 4,832 | 5,032 | 5,555 |
| EBITDA 1 | 1,161 | 1,385 | - | - | 2,239 | 1,952 | 2,010 |
| EBIT 1 | 831.5 | 1,015 | 1,436 | 1,830 | 1,773 | 1,891 | 2,169 |
| Operating Margin | 27.86% | 28.89% | 33.23% | 36.49% | 36.68% | 37.58% | 39.05% |
| Earnings before Tax (EBT) 1 | 825.7 | 979.8 | 1,423 | 2,049 | 1,890 | 1,931 | 2,169 |
| Net income 1 | 671.3 | 741.9 | 1,068 | 1,538 | 1,458 | 1,486 | 1,651 |
| Net margin | 22.49% | 21.11% | 24.72% | 30.66% | 30.18% | 29.53% | 29.72% |
| EPS 2 | 6.576 | 7.265 | 10.44 | 14.99 | 14.25 | 14.59 | 16.20 |
| Free Cash Flow | 494.9 | 477.5 | - | - | - | - | - |
| FCF margin | 16.58% | 13.59% | - | - | - | - | - |
| FCF Conversion (EBITDA) | 42.64% | 34.47% | - | - | - | - | - |
| FCF Conversion (Net income) | 73.73% | 64.36% | - | - | - | - | - |
| Dividend per Share | 5.624 | 5.714 | - | - | - | - | - |
| Announcement Date | 3/23/20 | 2/25/21 | 3/3/22 | 3/3/23 | 2/7/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2021 Q3 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,526 | 1,164 | 1,235 | 1,279 | 1,316 | 1,186 | 1,290 | 1,191 | 1,196 | 1,156 | 1,173 | 1,258 | 1,288 | 1,313 | 1,378 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 399.1 | 448.5 | 477.1 | 519.4 | 385 | 518.3 | 449.9 | 443.3 | 361.1 | 415 | 455 | 495 | 527 | 532 |
| Operating Margin | - | 34.3% | 36.31% | 37.31% | 39.49% | 32.47% | 40.17% | 37.78% | 37.08% | 31.25% | 35.38% | 36.17% | 38.43% | 40.14% | 38.61% |
| Earnings before Tax (EBT) 1 | - | 395.8 | 478.5 | 540.3 | 607.6 | 422.2 | 533.9 | 471.2 | 515.4 | 369.8 | 425 | 465 | 505 | 537 | 532 |
| Net income 1 | 356.9 | 304.8 | 360.6 | 397.8 | 456.2 | 323.1 | 400.3 | 372.4 | 401.6 | 284.1 | 326 | 357 | 389 | 414 | 405 |
| Net margin | 23.38% | 26.19% | 29.19% | 31.12% | 34.68% | 27.24% | 31.02% | 31.27% | 33.59% | 24.59% | 27.79% | 28.38% | 30.2% | 31.53% | 29.39% |
| EPS 2 | 3.492 | 2.981 | 3.524 | 3.895 | 4.457 | 3.143 | 3.933 | 3.650 | 3.940 | 2.770 | 3.200 | 3.510 | 3.820 | 4.070 | 3.970 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/23/20 | 11/4/21 | 5/4/22 | 8/10/22 | 11/11/22 | 3/3/23 | 5/4/23 | 8/9/23 | 11/8/23 | 2/7/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | 495 | 477 | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 18.7% | 19.9% | - | - | 28.2% | 24.4% | 23.7% |
| ROA (Net income/ Total Assets) | 14.1% | 14.8% | - | - | 19.8% | 18.5% | 18.1% |
| Assets 1 | 4,750 | 5,030 | - | - | 7,370 | 8,028 | 9,117 |
| Book Value Per Share 2 | 35.50 | 37.80 | 42.70 | 49.10 | 52.60 | 55.80 | - |
| Cash Flow per Share | 8.900 | 11.80 | - | - | - | - | - |
| Capex 1 | 414 | 729 | - | - | 360 | 450 | 450 |
| Capex / Sales | 13.86% | 20.73% | - | - | 7.45% | 8.94% | 8.1% |
| Announcement Date | 3/23/20 | 2/25/21 | 3/3/22 | 3/3/23 | 2/7/24 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
242.5
TWD
Average target price
281
TWD
Spread / Average Target
+15.88%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +0.62% | 757M | |
| 0.00% | 6.8B | |
| -12.39% | 2.88B | |
| -11.15% | 2.72B | |
| -31.21% | 1.74B | |
| +5.00% | 1.25B | |
| -7.31% | 1.06B | |
| -6.67% | 870M | |
| -4.08% | 794M | |
| -13.72% | 768M |
- Stock Market
- Equities
- 6146 Stock
- Financials Sporton International Inc.
