YI JINN INDUSTRIAL CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.55 TWD | +1.73% |
|
+17.75% | +26.61% |
| Mar. 14 | Yi Jinn Industrial Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 12 | Yi Jinn Industrial Co., Ltd. Announces Cash Dividend, Payable on April 29, 2024 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,930 | 3,205 | 3,683 | 4,363 | 4,172 | 4,137 |
| Enterprise Value (EV) 1 | 10,604 | 11,975 | 11,774 | 12,837 | 12,794 | 12,840 |
| P/E ratio | 6.09 x | 14.1 x | 5.73 x | 21.7 x | 4.12 x | 7.29 x |
| Yield | 5.45% | 6.97% | 9.09% | 3.07% | 5.35% | 5.38% |
| Capitalization / Revenue | 0.52 x | 0.79 x | 1.36 x | 1.05 x | 0.96 x | 1.33 x |
| EV / Revenue | 1.88 x | 2.94 x | 4.35 x | 3.1 x | 2.95 x | 4.11 x |
| EV / EBITDA | 18.6 x | 28.2 x | 92.1 x | 25.4 x | 26.9 x | 65.9 x |
| EV / FCF | 10.8 x | -12.8 x | 11 x | 46.1 x | 25.2 x | -8.88 x |
| FCF Yield | 9.26% | -7.84% | 9.06% | 2.17% | 3.97% | -11.3% |
| Price to Book | 0.68 x | 0.78 x | 0.8 x | 0.95 x | 0.81 x | 0.75 x |
| Nbr of stocks (in thousands) | 228,031 | 223,343 | 223,183 | 223,183 | 223,083 | 222,399 |
| Reference price 2 | 12.85 | 14.35 | 16.50 | 19.55 | 18.70 | 18.60 |
| Announcement Date | 3/29/19 | 3/31/20 | 3/31/21 | 3/29/22 | 3/27/23 | 3/14/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5,647 | 4,071 | 2,707 | 4,146 | 4,335 | 3,121 |
| EBITDA 1 | 571.5 | 425.3 | 127.8 | 504.8 | 476 | 194.8 |
| EBIT 1 | 401.1 | 260.3 | -16.57 | 330 | 296.1 | -4.77 |
| Operating Margin | 7.1% | 6.39% | -0.61% | 7.96% | 6.83% | -0.15% |
| Earnings before Tax (EBT) 1 | 739.9 | 650.6 | 810.3 | 396.7 | 2,155 | 1,287 |
| Net income 1 | 495.4 | 230.3 | 644.3 | 200.6 | 1,014 | 567.1 |
| Net margin | 8.77% | 5.66% | 23.8% | 4.84% | 23.39% | 18.17% |
| EPS 2 | 2.110 | 1.021 | 2.882 | 0.8989 | 4.540 | 2.550 |
| Free Cash Flow 1 | 982.3 | -938.4 | 1,067 | 278.5 | 507.4 | -1,447 |
| FCF margin | 17.39% | -23.05% | 39.42% | 6.72% | 11.7% | -46.36% |
| FCF Conversion (EBITDA) | 171.87% | - | 834.73% | 55.16% | 106.59% | - |
| FCF Conversion (Net income) | 198.28% | - | 165.64% | 138.81% | 50.04% | - |
| Dividend per Share 2 | 0.7000 | 1.000 | 1.500 | 0.6000 | 1.000 | 1.000 |
| Announcement Date | 3/29/19 | 3/31/20 | 3/31/21 | 3/29/22 | 3/27/23 | 3/14/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 7,674 | 8,771 | 8,091 | 8,474 | 8,623 | 8,703 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 13.43 x | 20.62 x | 63.29 x | 16.79 x | 18.12 x | 44.68 x |
| Free Cash Flow 1 | 982 | -938 | 1,067 | 278 | 507 | -1,447 |
| ROE (net income / shareholders' equity) | 10.1% | 8.42% | 8.34% | 4.68% | 24% | 11.6% |
| ROA (Net income/ Total Assets) | 1.67% | 0.94% | -0.06% | 1.14% | 0.96% | -0.01% |
| Assets 1 | 29,689 | 24,550 | -1,120,447 | 17,652 | 105,379 | -3,857,959 |
| Book Value Per Share 2 | 18.80 | 18.50 | 20.70 | 20.60 | 23.10 | 24.70 |
| Cash Flow per Share 2 | 1.560 | 2.300 | 2.150 | 2.240 | 1.800 | 1.430 |
| Capex 1 | 206 | 118 | 113 | 43.9 | 37.6 | 22.5 |
| Capex / Sales | 3.65% | 2.89% | 4.18% | 1.06% | 0.87% | 0.72% |
| Announcement Date | 3/29/19 | 3/31/20 | 3/31/21 | 3/29/22 | 3/27/23 | 3/14/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +26.61% | 161M | |
| +21.26% | 6.58B | |
| +17.21% | 1.56B | |
| -14.04% | 1.19B | |
| +15.81% | 1.15B | |
| +6.05% | 1.03B | |
| +25.95% | 1.01B | |
| +3.09% | 740M | |
| 0.00% | 588M | |
| -18.82% | 553M |
- Stock Market
- Equities
- 1457 Stock
- Financials Yi Jinn Industrial Co., Ltd.
