WALSIN LIHWA CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 36.8 TWD | -0.41% |
|
-5.28% | -4.79% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Capitalization 1 | 51,220 | 63,420 | 176,119 | 155,811 | 148,353 |
| Enterprise Value (EV) 1 | 51,220 | 63,420 | 176,119 | 155,811 | 148,353 |
| P/E ratio | 16.2 x | - | 8.68 x | - | - |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 0.56 x | - | 0.82 x | 0.83 x |
| EV / Revenue | - | 0.56 x | - | 0.82 x | 0.83 x |
| EV / EBITDA | - | - | - | - | - |
| EV / FCF | - | - | - | - | 153 x |
| FCF Yield | - | - | - | - | 0.65% |
| Price to Book | - | - | - | - | 1.08 x |
| Nbr of stocks (in thousands) | 3,326,000 | 3,286,000 | 3,731,333 | 4,031,333 | 4,031,333 |
| Reference price 2 | 15.40 | 19.30 | 47.20 | 38.65 | 36.80 |
| Announcement Date | 2/26/20 | 2/26/21 | 2/24/23 | 2/24/24 | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net sales 1 | - | 112,547 | - | 189,840 | 179,341 |
| EBITDA | - | - | - | - | - |
| EBIT 1 | - | 7,385 | - | 6,241 | 6,625 |
| Operating Margin | - | 6.56% | - | 3.29% | 3.69% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | 3,150 | - | 19,352 | - | - |
| Net margin | - | - | - | - | - |
| EPS | 0.9500 | - | 5.440 | - | - |
| Free Cash Flow 1 | - | - | - | - | 970 |
| FCF margin | - | - | - | - | 0.54% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 2/26/20 | 2/26/21 | 2/24/23 | 2/24/24 | - |
1TWD in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 46,346 | 43,333 | 43,019 | 45,633 | 43,921 | 46,768 |
| EBITDA | - | - | - | - | - | - | - |
| EBIT 1 | - | 1,722 | 115.4 | 766 | 1,689 | 1,404 | 2,767 |
| Operating Margin | - | 3.72% | 0.27% | 1.78% | 3.7% | 3.2% | 5.92% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | 1,021 | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - |
| EPS | 0.2700 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 8/11/23 | 11/3/23 | 2/24/24 | - | - | - | - |
1TWD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - |
| Net Cash position | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | - | 970 |
| ROE (net income / shareholders' equity) | - | - | - | - | 3.99% |
| ROA (Net income/ Total Assets) | - | - | - | - | 2.31% |
| Assets | - | - | - | - | - |
| Book Value Per Share 2 | - | - | - | - | 34.00 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | - | - | 9,000 |
| Capex / Sales | - | - | - | - | 5.02% |
| Announcement Date | 2/26/20 | 2/26/21 | 2/24/23 | 2/24/24 | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
36.8
TWD
Average target price
33
TWD
Spread / Average Target
-10.33%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.79% | 4.55B | |
| +24.31% | 14.91B | |
| +25.17% | 4.62B | |
| +33.38% | 4.5B | |
| +19.84% | 4.22B | |
| +2.81% | 3.8B | |
| -8.68% | 3.71B | |
| +37.12% | 2.55B | |
| +7.02% | 2.27B | |
| +36.90% | 1.86B |
- Stock Market
- Equities
- 1605 Stock
- Financials Walsin Lihwa Corporation
