GAMANIA DIGITAL ENTERTAINMENT CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76.2 TWD | -0.13% |
|
-0.91% | +2.97% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,547 | 12,267 | 12,372 | 12,267 | 12,987 | 13,373 | - |
| Enterprise Value (EV) 1 | 10,547 | 12,267 | 12,372 | 12,267 | 12,987 | 13,373 | 13,373 |
| P/E ratio | 12 x | 14.1 x | 11.4 x | 9.59 x | 22.6 x | 10.9 x | 9.62 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.09 x | 1.17 x | 1.09 x | 1.08 x | 1.33 x | 1.05 x | 0.98 x |
| EV / Revenue | 1.09 x | 1.17 x | 1.09 x | 1.08 x | 1.33 x | 1.05 x | 0.98 x |
| EV / EBITDA | - | 5.73 x | 4.71 x | 5.24 x | - | 5.88 x | 5.88 x |
| EV / FCF | - | - | - | - | - | 11 x | - |
| FCF Yield | - | - | - | - | - | 9.1% | - |
| Price to Book | - | - | - | - | - | 2.49 x | - |
| Nbr of stocks (in thousands) | 175,494 | 175,494 | 175,494 | 175,494 | 175,494 | 175,494 | - |
| Reference price 2 | 60.10 | 69.90 | 70.50 | 69.90 | 74.00 | 76.20 | 76.20 |
| Announcement Date | 3/17/20 | 3/22/21 | 3/11/22 | 3/13/23 | 3/6/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 9,681 | 10,443 | 11,372 | 11,388 | 9,791 | 12,700 | 13,616 |
| EBITDA 1 | - | 2,141 | 2,625 | 2,341 | - | 2,275 | 2,275 |
| EBIT 1 | - | 1,137 | 1,734 | 1,759 | 639.7 | 1,354 | 1,827 |
| Operating Margin | - | 10.89% | 15.25% | 15.44% | 6.53% | 10.66% | 13.42% |
| Earnings before Tax (EBT) 1 | - | 1,066 | 1,445 | 1,708 | 687.6 | 1,664 | 1,851 |
| Net income 1 | - | 872.5 | 1,106 | 1,280 | 575.2 | 1,232 | 1,390 |
| Net margin | - | 8.35% | 9.73% | 11.24% | 5.87% | 9.7% | 10.21% |
| EPS 2 | 5.020 | 4.940 | 6.210 | 7.290 | 3.280 | 7.020 | 7.920 |
| Free Cash Flow 1 | - | - | - | - | - | 1,217 | - |
| FCF margin | - | - | - | - | - | 9.58% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | 53.49% | - |
| FCF Conversion (Net income) | - | - | - | - | - | 98.78% | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/17/20 | 3/22/21 | 3/11/22 | 3/13/23 | 3/6/24 | - | - |
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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,328 | 3,409 | 2,425 | 3,401 | 2,154 | 3,034 | 2,086 | 2,672 | 1,999 | 3,332 | 2,587 | 4,078 | 2,704 | 3,956 | 2,969 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 456.7 | 785.9 | 276.9 | 652 | 43.73 | 450.6 | 44.68 | 265.8 | -121.4 | 533.4 | -27.5 | 747.5 | 101.5 | 723 | 241 |
| Operating Margin | 19.61% | 23.06% | 11.42% | 19.17% | 2.03% | 14.85% | 2.14% | 9.95% | -6.07% | 16.01% | -1.06% | 18.33% | 3.75% | 18.28% | 8.12% |
| Earnings before Tax (EBT) 1 | 265 | 711.4 | 280.8 | 665.3 | 50.88 | 455.8 | 52.76 | 271.4 | -92.39 | 545.2 | 259.5 | 749.5 | 110 | 729 | 247 |
| Net income 1 | 197.9 | 521.4 | 248 | 492.7 | 17.54 | 336.2 | 67.12 | 186.5 | -14.6 | 403.9 | 185 | 561 | 82 | 548 | 186 |
| Net margin | 8.5% | 15.3% | 10.23% | 14.49% | 0.81% | 11.08% | 3.22% | 6.98% | -0.73% | 12.12% | 7.15% | 13.76% | 3.03% | 13.85% | 6.26% |
| EPS 2 | 1.110 | 2.920 | 1.400 | 2.810 | 0.1000 | 1.920 | 0.3800 | 1.060 | -0.0800 | 2.290 | 1.050 | 3.195 | 0.4650 | 3.120 | 1.060 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/11/22 | 5/4/22 | 8/5/22 | 11/4/22 | 3/13/23 | 5/11/23 | 8/8/23 | 11/8/23 | 3/6/24 | 5/3/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | - | - | 1,217 | - |
| ROE (net income / shareholders' equity) | - | 18% | 18.9% | 22.7% | 10.2% | 19.6% | 20.4% |
| ROA (Net income/ Total Assets) | - | 9.4% | 11.7% | 12.3% | 5.69% | 11.3% | 12.5% |
| Assets 1 | - | 9,282 | 9,473 | 10,387 | 10,104 | 10,898 | 11,129 |
| Book Value Per Share 2 | - | - | - | - | - | 30.60 | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 129 | 87.1 | 131 | - | 266 | 131 |
| Capex / Sales | - | 1.24% | 0.77% | 1.15% | - | 2.09% | 0.96% |
| Announcement Date | 3/17/20 | 3/22/21 | 3/11/22 | 3/13/23 | 3/6/24 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
76.2
TWD
Average target price
104
TWD
Spread / Average Target
+36.48%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +2.97% | 410M | |
| -0.24% | 59.92B | |
| +29.09% | 17.43B | |
| +42.82% | 8.92B | |
| -16.74% | 5.09B | |
| -32.11% | 3.82B | |
| +0.18% | 3.7B | |
| +4.30% | 3.61B | |
| -37.21% | 3.35B | |
| -8.60% | 2.95B |
- Stock Market
- Equities
- 6180 Stock
- Financials Gamania Digital Entertainment Co., Ltd.