Financials E.SUN Financial Holding Company, Ltd. LUXEMBOURG S.E.

Equities

ESUNF

US26915N2071

Banks

End-of-day quote LUXEMBOURG S.E. 18:00:00 2024-06-06 EDT 5-day change 1st Jan Change
22.4 USD 0.00% Intraday chart for E.SUN Financial Holding Company, Ltd. +1.82% +6.67%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 324,184 321,089 374,597 343,316 404,131 453,473 - -
Enterprise Value (EV) 1 324,184 321,089 374,597 343,316 404,131 453,473 453,473 453,473
P/E ratio 16.1 x 17.9 x 18.2 x 21.9 x 18.3 x 19.3 x 18.6 x 18.6 x
Yield 2.84% 2.39% 2.39% - - 3.02% 3.24% 3.15%
Capitalization / Revenue 5.94 x 5.71 x 6.47 x 6.26 x 6.06 x 6.33 x 6.32 x 6.06 x
EV / Revenue 5.94 x 5.71 x 6.47 x 6.26 x 6.06 x 6.33 x 6.32 x 6.06 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.87 x 1.77 x 1.93 x 1.74 x 1.68 x 1.82 x 1.74 x 1.73 x
Nbr of stocks (in thousands) 14,747,528 14,772,919 14,794,522 14,815,798 15,664,000 15,664,000 - -
Reference price 2 21.98 21.73 25.32 23.17 25.80 28.95 28.95 28.95
Announcement Date 20-02-12 21-03-19 22-02-15 23-02-24 24-03-15 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 54,568 56,249 57,874 54,806 66,696 71,691 71,807 74,789
EBITDA - - - - - - - -
EBIT 1 24,795 26,981 26,065 21,980 29,194 31,743 31,350 30,284
Operating Margin 45.44% 47.97% 45.04% 40.1% 43.77% 44.28% 43.66% 40.49%
Earnings before Tax (EBT) 1 23,159 20,529 23,998 19,903 26,512 27,917 28,560 29,489
Net income 1 20,099 18,027 20,567 15,759 21,726 23,315 24,076 24,349
Net margin 36.83% 32.05% 35.54% 28.75% 32.58% 32.52% 33.53% 32.56%
EPS 2 1.363 1.216 1.390 1.060 1.410 1.500 1.558 1.554
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 0.6232 0.5189 0.6048 - - 0.8729 0.9374 0.9106
Announcement Date 20-02-12 21-03-19 22-02-15 23-02-24 24-03-15 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 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 14,645 13,551 12,133 14,348 14,774 15,800 15,504 16,877 18,514 17,487 16,538 16,975 16,713 15,456
EBITDA - - - - - - - - - - - - - -
EBIT 1 6,408 5,684 - - - - - - - 8,107 7,056 7,313 6,866 -
Operating Margin 43.76% 41.94% - - - - - - - 46.36% 42.67% 43.08% 41.09% -
Earnings before Tax (EBT) 1 5,420 5,339 3,901 5,602 5,061 7,536 5,714 6,356 6,906 7,735 6,133 6,164 6,533 6,373
Net income 1 4,682 4,325 2,768 4,563 4,111 6,042 4,501 5,339 5,844 6,251 5,295 5,392 5,718 5,863
Net margin 31.97% 31.92% 22.82% 31.8% 27.83% 38.24% 29.03% 31.63% 31.57% 35.75% 32.02% 31.76% 34.22% 37.93%
EPS 2 0.3340 0.2889 0.1831 0.3083 0.2698 0.4047 0.2900 0.3400 0.3700 0.4000 0.3400 0.3450 0.3650 0.3700
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 22-02-15 22-05-13 22-08-19 22-11-11 23-02-24 23-05-15 23-08-25 23-11-14 24-03-15 24-05-14 - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 12.1% 10.2% 11% 8.06% 10% 9.69% 9.63% 9.47%
ROA (Net income/ Total Assets) 0.84% 0.66% 0.66% 0.47% 0.61% 0.63% 0.61% 0.53%
Assets 1 2,392,738 2,731,302 3,116,212 3,352,979 3,559,055 3,724,387 3,948,223 4,594,165
Book Value Per Share 2 11.70 12.30 13.10 13.30 15.30 15.90 16.70 16.70
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 20-02-12 21-03-19 22-02-15 23-02-24 24-03-15 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
11
Last Close Price
28.95 TWD
Average target price
26.45 TWD
Spread / Average Target
-8.65%
Consensus
  1. Stock Market
  2. Equities
  3. 2884 Stock
  4. ESUNF Stock
  5. Financials E.SUN Financial Holding Company, Ltd.