WOWPRIME CORP. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 234.5 TWD | +2.40% |
|
+7.57% | -6.01% |
| Mar. 11 | Wowprime Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Jan. 29 | Taiwan Q4 economic growth seen picking up on domestic demand, export rebound | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,974 | 9,651 | 10,117 | 12,538 | 20,482 | 19,335 | - |
| Enterprise Value (EV) 1 | 5,974 | 9,651 | 10,117 | 10,960 | 20,482 | 15,876 | 14,602 |
| P/E ratio | 16.7 x | 27.5 x | -96.4 x | 32.6 x | 15.1 x | 15.8 x | 14.2 x |
| Yield | - | - | - | 2.3% | - | 5.23% | 5.92% |
| Capitalization / Revenue | 0.37 x | 0.63 x | - | 0.68 x | 0.92 x | 0.86 x | 0.81 x |
| EV / Revenue | 0.37 x | 0.63 x | - | 0.6 x | 0.92 x | 0.71 x | 0.61 x |
| EV / EBITDA | 2.13 x | 3.96 x | - | 4.19 x | 5.17 x | 3.96 x | 3.33 x |
| EV / FCF | - | - | - | 5.69 x | - | 5.51 x | 4.73 x |
| FCF Yield | - | - | - | 17.6% | - | 18.2% | 21.2% |
| Price to Book | - | - | - | 3.95 x | - | 3.88 x | 4.13 x |
| Nbr of stocks (in thousands) | 82,513 | 83,559 | 82,397 | 82,056 | 82,092 | 82,453 | - |
| Reference price 2 | 72.40 | 115.5 | 122.8 | 152.8 | 249.5 | 234.5 | 234.5 |
| Announcement Date | 3/9/20 | 3/10/21 | 3/8/22 | 3/25/23 | 3/11/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 16,232 | 15,234 | - | 18,321 | 22,318 | 22,385 | 23,814 |
| EBITDA 1 | 2,805 | 2,435 | - | 2,618 | 3,961 | 4,014 | 4,384 |
| EBIT 1 | 604.1 | 555.3 | - | 470.7 | 1,783 | 1,659 | 1,830 |
| Operating Margin | 3.72% | 3.65% | - | 2.57% | 7.99% | 7.41% | 7.68% |
| Earnings before Tax (EBT) 1 | 440.5 | 345.5 | - | 369.8 | 1,729 | 1,606 | 1,772 |
| Net income 1 | 355 | 348.3 | - | 386.6 | 1,381 | 1,252 | 1,400 |
| Net margin | 2.19% | 2.29% | - | 2.11% | 6.19% | 5.59% | 5.88% |
| EPS 2 | 4.338 | 4.193 | -1.273 | 4.684 | 16.53 | 14.80 | 16.56 |
| Free Cash Flow 1 | - | - | - | 1,925 | - | 2,882 | 3,090 |
| FCF margin | - | - | - | 10.51% | - | 12.88% | 12.98% |
| FCF Conversion (EBITDA) | - | - | - | 73.52% | - | 71.81% | 70.48% |
| FCF Conversion (Net income) | - | - | - | 497.93% | - | 230.29% | 220.71% |
| Dividend per Share 2 | - | - | - | 3.520 | - | 12.26 | 13.88 |
| Announcement Date | 3/9/20 | 3/10/21 | 3/8/22 | 3/25/23 | 3/11/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 | 3,765 | - | 5,011 | 5,610 | 5,382 | 5,825 | 5,501 | 5,618 | 5,222 | 5,855 | 5,689 | 5,866 |
| EBITDA 1 | - | - | - | - | 954.6 | 1,003 | - | 1,045 | 936 | 1,042 | 1,069 | 1,114 |
| EBIT 1 | -235.7 | - | 260.7 | 497.7 | 425.8 | 448.6 | 410.6 | 430.7 | 355.7 | 436 | 436.3 | 444 |
| Operating Margin | -6.26% | - | 5.2% | 8.87% | 7.91% | 7.7% | 7.46% | 7.67% | 6.81% | 7.45% | 7.67% | 7.57% |
| Earnings before Tax (EBT) 1 | -134.5 | - | 198.9 | 487.6 | 448.6 | 471.5 | 321.1 | 403.7 | 344 | 427.3 | 431 | 440 |
| Net income 1 | -108.6 | 283.3 | 205.3 | 373.9 | 361.3 | 377.7 | 267.5 | 312 | 266.7 | 335.3 | 337.7 | 351 |
| Net margin | -2.89% | - | 4.1% | 6.67% | 6.71% | 6.48% | 4.86% | 5.55% | 5.11% | 5.73% | 5.94% | 5.98% |
| EPS 2 | -1.319 | 3.429 | 2.492 | 4.557 | 3.893 | 4.590 | 3.180 | 3.690 | 3.157 | 3.970 | 4.000 | 4.150 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/4/21 | 11/4/22 | 3/25/23 | 5/9/23 | 8/4/23 | 11/2/23 | 3/11/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 1,578 | - | 3,459 | 4,734 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | 1,925 | - | 2,883 | 3,090 |
| ROE (net income / shareholders' equity) | 10.7% | 10.1% | 12.9% | - | 24.4% | 25.6% |
| ROA (Net income/ Total Assets) | 3.19% | 2.67% | 2.8% | - | 7.2% | 7.75% |
| Assets 1 | 11,121 | 13,035 | 13,821 | - | 17,384 | 18,065 |
| Book Value Per Share 2 | - | - | 38.70 | - | 60.40 | 56.80 |
| Cash Flow per Share 2 | - | - | - | - | 43.60 | 47.90 |
| Capex 1 | 848 | 823 | 894 | - | 905 | 896 |
| Capex / Sales | 5.23% | 5.4% | 4.88% | - | 4.04% | 3.76% |
| Announcement Date | 3/9/20 | 3/10/21 | 3/25/23 | 3/11/24 | - | - |
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
OUTPERFORM
Number of Analysts
3
Last Close Price
234.5
TWD
Average target price
254.7
TWD
Spread / Average Target
+8.60%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -6.01% | 593M | |
| -8.30% | 100B | |
| +4.71% | 47.34B | |
| -5.80% | 18.56B | |
| -17.64% | 12.89B | |
| +22.97% | 12.76B | |
| +71.43% | 8.05B | |
| -16.97% | 6.14B | |
| -4.53% | 4.66B | |
| +5.30% | 3.52B |
- Stock Market
- Equities
- 2727 Stock
- Financials Wowprime Corp.
