I JANG INDUSTRIAL CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 71.8 TWD | +0.98% |
|
-0.28% | +4.21% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,331 | 1,526 | 1,747 | 1,747 | 1,845 | 2,311 |
| Enterprise Value (EV) 1 | 1,578 | 1,911 | 1,822 | 1,879 | 1,834 | 2,293 |
| P/E ratio | 11.8 x | 15 x | 9.27 x | 14 x | 8.44 x | 14.6 x |
| Yield | 8.76% | - | 7.68% | 6.53% | 8.18% | 5.52% |
| Capitalization / Revenue | 0.92 x | 1.2 x | 1.12 x | 1.06 x | 1.08 x | 1.61 x |
| EV / Revenue | 1.09 x | 1.5 x | 1.16 x | 1.14 x | 1.08 x | 1.6 x |
| EV / EBITDA | 11.6 x | 13.5 x | 9.84 x | 9.42 x | 9.84 x | 11.3 x |
| EV / FCF | -35.1 x | -4.88 x | 5.59 x | 29.6 x | 11 x | 24.7 x |
| FCF Yield | -2.85% | -20.5% | 17.9% | 3.37% | 9.12% | 4.05% |
| Price to Book | 1.77 x | 2.06 x | 2.16 x | 2.21 x | 2.09 x | 2.57 x |
| Nbr of stocks (in thousands) | 33,320 | 33,537 | 33,537 | 33,537 | 33,537 | 33,537 |
| Reference price 2 | 39.95 | 45.50 | 52.10 | 52.10 | 55.00 | 68.90 |
| Announcement Date | 19-03-20 | 20-03-24 | 21-03-15 | 22-03-24 | 23-03-14 | 24-03-29 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,450 | 1,273 | 1,566 | 1,648 | 1,702 | 1,432 |
| EBITDA 1 | 136.2 | 141.8 | 185.2 | 199.4 | 186.4 | 202.5 |
| EBIT 1 | 104.1 | 102.4 | 142.9 | 157.1 | 147 | 163.3 |
| Operating Margin | 7.18% | 8.04% | 9.12% | 9.53% | 8.63% | 11.4% |
| Earnings before Tax (EBT) 1 | 143.6 | 126 | 219.4 | 156.9 | 267.6 | 195 |
| Net income 1 | 113.7 | 102.2 | 188.8 | 125.1 | 219 | 158.1 |
| Net margin | 7.84% | 8.03% | 12.05% | 7.59% | 12.86% | 11.04% |
| EPS 2 | 3.400 | 3.040 | 5.620 | 3.720 | 6.520 | 4.710 |
| Free Cash Flow 1 | -44.93 | -391.2 | 325.7 | 63.39 | 167.3 | 92.77 |
| FCF margin | -3.1% | -30.72% | 20.8% | 3.85% | 9.83% | 6.48% |
| FCF Conversion (EBITDA) | - | - | 175.85% | 31.79% | 89.75% | 45.82% |
| FCF Conversion (Net income) | - | - | 172.53% | 50.68% | 76.39% | 58.7% |
| Dividend per Share 2 | 3.500 | - | 4.000 | 3.400 | 4.500 | 3.800 |
| Announcement Date | 19-03-20 | 20-03-24 | 21-03-15 | 22-03-24 | 23-03-14 | 24-03-29 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 247 | 385 | 74.9 | 131 | - | - |
| Net Cash position 1 | - | - | - | - | 10.9 | 17.8 |
| Leverage (Debt/EBITDA) | 1.812 x | 2.713 x | 0.4041 x | 0.6585 x | - | - |
| Free Cash Flow 1 | -44.9 | -391 | 326 | 63.4 | 167 | 92.8 |
| ROE (net income / shareholders' equity) | 15.3% | 14.2% | 24.2% | 15.7% | 25.8% | 17.2% |
| ROA (Net income/ Total Assets) | 4.32% | 4.11% | 5.88% | 6.63% | 6.01% | 6.27% |
| Assets 1 | 2,632 | 2,485 | 3,212 | 1,886 | 3,646 | 2,521 |
| Book Value Per Share 2 | 22.60 | 22.10 | 24.20 | 23.60 | 26.30 | 26.80 |
| Cash Flow per Share 2 | 3.970 | 4.080 | 3.400 | 4.860 | 6.110 | 8.600 |
| Capex 1 | 155 | 49.8 | 90 | 27.3 | 37.8 | 23.6 |
| Capex / Sales | 10.67% | 3.91% | 5.75% | 1.66% | 2.22% | 1.65% |
| Announcement Date | 19-03-20 | 20-03-24 | 21-03-15 | 22-03-24 | 23-03-14 | 24-03-29 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +4.21% | 74.48M | |
| +0.49% | 1.92B | |
| +38.31% | 594M | |
| +10.69% | 559M | |
| -5.86% | 446M | |
| +59.92% | 382M | |
| +27.54% | 257M | |
| +24.06% | 193M | |
| -4.49% | 188M | |
| +7.45% | 99.06M |
- Stock Market
- Equities
- 8342 Stock
- Financials I Jang Industrial Co.,Ltd.