Stock 4575 CHUMPOWER MACHINERY CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chumpower Machinery Corporation

Equities

4575

TW0004575006

Industrial Machinery & Equipment

End-of-day quote Taipei Exchange
Other stock markets
 18:00:00 2024-05-14 EDT 		5-day change 1st Jan Change
24.9 TWD +0.40% Intraday chart for Chumpower Machinery Corporation -0.40% +10.42%
04-08 Chumpower Machinery Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Chumpower Machinery Corporation Reports Earnings Results for the Half Year Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,467 1,015 1,007 850.7 866.2 872
Enterprise Value (EV) 1 2,168 1,634 1,805 1,997 1,262 1,070
P/E ratio 20.1 x 24.4 x 34.7 x -64.7 x 13.3 x 16.2 x
Yield 3.43% 3.04% 2.5% 1.82% 8.93% 7.54%
Capitalization / Revenue 1.34 x 1.1 x 1.07 x 0.97 x 0.82 x 0.84 x
EV / Revenue 1.97 x 1.78 x 1.91 x 2.28 x 1.2 x 1.04 x
EV / EBITDA 24.4 x 51.6 x 36.7 x 144 x 15.4 x 13.7 x
EV / FCF -4.91 x 5.73 x -9.03 x -8.26 x 4.03 x 4.5 x
FCF Yield -20.4% 17.5% -11.1% -12.1% 24.8% 22.2%
Price to Book 1.64 x 0.87 x 0.85 x 0.74 x 0.72 x 0.74 x
Nbr of stocks (in thousands) 39,268 38,581 38,669 38,669 38,669 38,669
Reference price 2 37.37 26.30 26.05 22.00 22.40 22.55
Announcement Date 19-04-24 20-04-16 21-04-12 22-04-06 23-04-07 24-04-08
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,098 920.2 943.3 877.1 1,055 1,034
EBITDA 1 88.76 31.65 49.15 13.91 82.01 77.95
EBIT 1 42.22 -27.46 -12.45 -51.74 16.14 26.74
Operating Margin 3.85% -2.98% -1.32% -5.9% 1.53% 2.59%
Earnings before Tax (EBT) 1 91.1 50.63 38.57 -16.7 85.02 67.66
Net income 1 70.05 41.79 29.14 -13.14 65.67 53.98
Net margin 6.38% 4.54% 3.09% -1.5% 6.23% 5.22%
EPS 2 1.863 1.080 0.7500 -0.3400 1.680 1.390
Free Cash Flow 1 -441.8 285.4 -199.8 -241.8 312.9 238
FCF margin -40.24% 31.01% -21.18% -27.57% 29.66% 23.03%
FCF Conversion (EBITDA) - 901.56% - - 381.55% 305.36%
FCF Conversion (Net income) - 682.9% - - 476.47% 440.99%
Dividend per Share 2 1.282 0.8000 0.6500 0.4000 2.000 1.700
Announcement Date 19-04-24 20-04-16 21-04-12 22-04-06 23-04-07 24-04-08
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 700 619 798 1,147 396 198
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 7.89 x 19.57 x 16.23 x 82.41 x 4.83 x 2.543 x
Free Cash Flow 1 -442 285 -200 -242 313 238
ROE (net income / shareholders' equity) 8.37% 3.5% 2.47% -1.13% 5.6% 4.56%
ROA (Net income/ Total Assets) 1.2% -0.62% -0.26% -0.9% 0.3% 0.61%
Assets 1 5,826 -6,703 -11,372 1,457 21,846 8,875
Book Value Per Share 2 22.80 30.40 30.70 29.60 31.00 30.30
Cash Flow per Share 2 6.340 7.620 13.10 16.10 13.30 12.70
Capex 1 102 73.2 106 161 5.86 4.3
Capex / Sales 9.33% 7.95% 11.25% 18.31% 0.56% 0.42%
Announcement Date 19-04-24 20-04-16 21-04-12 22-04-06 23-04-07 24-04-08
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Industrial Machinery & Equipment

1st Jan change Capi.
CHUMPOWER MACHINERY CORPORATION Stock Chumpower Machinery Corporation
+10.42% 29.64M
ATLAS COPCO AB Stock Atlas Copco AB
+15.99% 86.04B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+19.98% 36.93B
XYLEM INC. Stock Xylem Inc.
+25.73% 34.44B
FANUC CORPORATION Stock Fanuc Corporation
+8.61% 27.97B
FORTIVE CORPORATION Stock Fortive Corporation
+5.65% 27.27B
SANDVIK AB Stock Sandvik AB
+7.52% 27.11B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
+21.55% 26.56B
DOVER CORPORATION Stock Dover Corporation
+20.39% 25.25B
ALFA LAVAL AB Stock Alfa Laval AB
+21.57% 18.53B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. 4575 Stock
  4. Financials Chumpower Machinery Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW