Stock 8421 XU YUAN PACKAGING TECHNOLOGY CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xu Yuan Packaging Technology Co., Ltd.

Equities

8421

TW0008421009

Non-Paper Containers & Packaging

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
13.65 TWD +0.74% Intraday chart for Xu Yuan Packaging Technology Co., Ltd. +1.11% -0.36%
May. 15 Xu Yuan Packaging Technology Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 01 Xu Yuan Packaging Technology Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 930.6 693.4 525.7 751 816.8 743.2
Enterprise Value (EV) 1 2,070 1,962 1,867 2,095 1,328 1,426
P/E ratio 25.2 x -57.5 x -5.13 x -6.6 x 1.75 x -30.2 x
Yield - - - - 6.71% -
Capitalization / Revenue 0.74 x 0.53 x 0.45 x 0.58 x 0.64 x 0.63 x
EV / Revenue 1.64 x 1.49 x 1.58 x 1.63 x 1.05 x 1.21 x
EV / EBITDA 18.2 x 18.6 x 21.9 x 26.3 x 193 x 14.7 x
EV / FCF -5,083 x -25.6 x -47.1 x -8.26 x 3.8 x -11.1 x
FCF Yield -0.02% -3.91% -2.12% -12.1% 26.3% -9.05%
Price to Book 1.38 x 1.08 x 1.01 x 1.9 x 0.93 x 0.95 x
Nbr of stocks (in thousands) 54,817 54,817 54,817 54,817 54,817 54,249
Reference price 2 16.98 12.65 9.590 13.70 14.90 13.70
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/31/23 4/1/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,264 1,318 1,178 1,288 1,270 1,179
EBITDA 1 113.9 105.3 85.36 79.7 6.898 96.76
EBIT 1 31.62 19.78 -11.91 -23.98 -79.14 -1.238
Operating Margin 2.5% 1.5% -1.01% -1.86% -6.23% -0.1%
Earnings before Tax (EBT) 1 36.06 -9.561 -109.2 -114.5 510.9 -5.905
Net income 1 37.01 -11.9 -102.5 -113.7 475.2 -24.62
Net margin 2.93% -0.9% -8.7% -8.83% 37.42% -2.09%
EPS 2 0.6732 -0.2200 -1.870 -2.075 8.500 -0.4534
Free Cash Flow 1 -0.4072 -76.67 -39.61 -253.6 349.5 -129.1
FCF margin -0.03% -5.82% -3.36% -19.7% 27.52% -10.94%
FCF Conversion (EBITDA) - - - - 5,066.56% -
FCF Conversion (Net income) - - - - 73.55% -
Dividend per Share - - - - 1.000 -
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/31/23 4/1/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,139 1,268 1,341 1,344 511 683
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 10.01 x 12.05 x 15.71 x 16.87 x 74.1 x 7.059 x
Free Cash Flow 1 -0.41 -76.7 -39.6 -254 349 -129
ROE (net income / shareholders' equity) 3.58% -1.5% -16.2% -20.9% 66.6% -1.3%
ROA (Net income/ Total Assets) 0.77% 0.49% -0.31% -0.65% -2.33% -0.04%
Assets 1 4,786 -2,406 33,587 17,627 -20,355 62,977
Book Value Per Share 2 12.30 11.70 9.460 7.210 16.00 14.50
Cash Flow per Share 2 4.990 3.690 3.150 2.980 3.640 1.640
Capex 1 151 125 94.5 68.5 73.5 82.8
Capex / Sales 11.93% 9.51% 8.02% 5.32% 5.79% 7.02%
Announcement Date 4/1/19 3/31/20 3/31/21 3/31/22 3/31/23 4/1/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Non-Paper Containers & Packaging

1st Jan change Capi.
XU YUAN PACKAGING TECHNOLOGY CO., LTD. Stock Xu Yuan Packaging Technology Co., Ltd.
-0.36% 22.77M
BALL CORPORATION Stock Ball Corporation
+20.71% 21.55B
AVERY DENNISON CORPORATION Stock Avery Dennison Corporation
+12.58% 18.33B
CROWN HOLDINGS, INC. Stock Crown Holdings, Inc.
-8.58% 10.04B
CCL INDUSTRIES INC. Stock CCL Industries Inc.
+17.89% 9.23B
SEALED AIR CORPORATION Stock Sealed Air Corporation
+6.43% 5.66B
SILGAN HOLDINGS INC. Stock Silgan Holdings Inc.
+4.42% 5.05B
GREIF, INC. Stock Greif, Inc.
-1.01% 3.07B
VISCOFAN, S.A. Stock Viscofan, S.A.
+12.13% 3B
PACTIV EVERGREEN INC. Stock Pactiv Evergreen Inc.
-9.85% 2.21B
Other Non-Paper Containers & Packaging
  1. Stock Market
  2. Equities
  3. 8421 Stock
  4. Financials Xu Yuan Packaging Technology Co., Ltd.