Stock 4557 YUSIN HOLDING CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Yusin Holding Corp.

Equities

4557

KYG988461011

Auto, Truck & Motorcycle Parts

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-06-19 pm EDT 		5-day change 1st Jan Change
121 TWD +0.83% Intraday chart for Yusin Holding Corp. +3.42% +4.31%
Jun. 07 Yusin Holding Corp. Announces Common Stock Dividend Distribution, Payable on July 17, 2024 CI
May. 09 Yusin Holding Corp. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,118 2,814 2,500 3,156 4,218 4,869
Enterprise Value (EV) 1 1,958 2,375 2,176 3,104 3,660 4,777
P/E ratio 11.9 x 13.1 x 17.5 x 14.6 x 8.33 x 12.9 x
Yield 8.17% 7.07% 5.57% 5.98% 6.97% 5.17%
Capitalization / Revenue 1.35 x 1.73 x 1.68 x 1.58 x 1.41 x 1.51 x
EV / Revenue 1.25 x 1.46 x 1.46 x 1.55 x 1.22 x 1.48 x
EV / EBITDA 7.3 x 8.16 x 7.86 x 9.72 x 6.1 x 7.9 x
EV / FCF -18.7 x 16.5 x 96.4 x -17.1 x 6.07 x -48.4 x
FCF Yield -5.35% 6.07% 1.04% -5.85% 16.5% -2.07%
Price to Book 1.7 x 1.87 x 1.71 x 1.9 x 2.11 x 2.42 x
Nbr of stocks (in thousands) 34,608 39,808 39,808 41,972 41,972 41,972
Reference price 2 61.20 70.70 62.80 75.20 100.5 116.0
Announcement Date 3/11/19 3/11/20 3/15/21 3/17/22 3/21/23 3/1/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,567 1,628 1,492 1,998 2,995 3,234
EBITDA 1 268.4 291.1 276.8 319.2 599.8 604.4
EBIT 1 204.3 221.6 198.9 232.6 513.1 481.8
Operating Margin 13.04% 13.61% 13.33% 11.64% 17.13% 14.9%
Earnings before Tax (EBT) 1 220.9 233.2 170.2 244.5 627.8 478.6
Net income 1 179.4 197.6 143.6 207.5 508.5 378.7
Net margin 11.45% 12.14% 9.63% 10.39% 16.98% 11.71%
EPS 2 5.160 5.390 3.590 5.140 12.07 9.000
Free Cash Flow 1 -104.7 144.3 22.56 -181.7 602.6 -98.77
FCF margin -6.68% 8.86% 1.51% -9.1% 20.12% -3.05%
FCF Conversion (EBITDA) - 49.55% 8.15% - 100.47% -
FCF Conversion (Net income) - 73.02% 15.71% - 118.52% -
Dividend per Share 2 5.000 5.000 3.500 4.500 7.000 6.000
Announcement Date 3/11/19 3/11/20 3/15/21 3/17/22 3/21/23 3/1/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 160 439 324 52.3 558 91.8
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -105 144 22.6 -182 603 -98.8
ROE (net income / shareholders' equity) 14.3% 13.8% 9.06% 12.4% 26.4% 18.3%
ROA (Net income/ Total Assets) 7.29% 7.01% 5.61% 5.53% 10.1% 8.08%
Assets 1 2,461 2,820 2,558 3,750 5,047 4,688
Book Value Per Share 2 36.00 37.90 36.70 39.60 47.70 48.00
Cash Flow per Share 2 6.840 14.80 15.10 11.80 26.90 26.00
Capex 1 109 105 103 91 39.1 138
Capex / Sales 6.93% 6.42% 6.87% 4.56% 1.31% 4.28%
Announcement Date 3/11/19 3/11/20 3/15/21 3/17/22 3/21/23 3/1/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Automotive Systems

1st Jan change Capi.
YUSIN HOLDING CORP. Stock Yusin Holding Corp.
+4.31% 157M
BREMBO N.V. Stock Brembo N.V.
-6.29% 3.66B
BETHEL AUTOMOTIVE SAFETY SYSTEMS CO., LTD Stock Bethel Automotive Safety Systems Co., Ltd
-21.35% 3.25B
JTEKT CORPORATION Stock JTEKT Corporation
-8.09% 2.38B
HANON SYSTEMS Stock Hanon Systems
-31.62% 1.92B
IMOTION AUTOMOTIVE TECHNOLOGY (SUZHOU) CO., LTD. Stock iMotion Automotive Technology (Suzhou) Co., Ltd.
+90.50% 1.86B
NEXTEER AUTOMOTIVE GROUP LIMITED Stock Nexteer Automotive Group Limited
-21.10% 1.3B
AOTECAR NEW ENERGY TECHNOLOGY CO., LTD. Stock Aotecar New Energy Technology Co., Ltd.
-26.15% 1.07B
ZHEJIANG WANLIYANG CO., LTD. Stock Zhejiang Wanliyang Co., Ltd.
-32.89% 904M
ZHEJIANG VIE SCIENCE & TECHNOLOGY CO., LTD. Stock Zhejiang VIE Science & Technology Co., Ltd.
+18.82% 892M
Automotive Systems
  1. Stock Market
  2. Equities
  3. 4557 Stock
  4. Financials Yusin Holding Corp.