J&V ENERGY TECHNOLOGY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 231 TWD | +7.44% |
|
+37.91% | +144.19% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 10,993 | 27,167 | - |
| Enterprise Value (EV) 1 | 11,440 | 28,188 | 28,684 |
| P/E ratio | 10.8 x | 31.5 x | 22.2 x |
| Yield | 6.46% | 2.81% | 3.25% |
| Capitalization / Revenue | 1.62 x | 3.28 x | 2.21 x |
| EV / Revenue | 1.69 x | 3.4 x | 2.34 x |
| EV / EBITDA | 11.7 x | 17.2 x | 15 x |
| EV / FCF | -15.2 x | 26.7 x | 187 x |
| FCF Yield | -6.6% | 3.75% | 0.53% |
| Price to Book | 2.73 x | 5.53 x | 5.4 x |
| Nbr of stocks (in thousands) | 116,209 | 117,604 | - |
| Reference price 2 | 94.60 | 231.0 | 231.0 |
| Announcement Date | 24-03-13 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net sales 1 | 6,784 | 8,290 | 12,275 |
| EBITDA 1 | 975.5 | 1,642 | 1,907 |
| EBIT 1 | 831.8 | 962 | 1,602 |
| Operating Margin | 12.26% | 11.6% | 13.05% |
| Earnings before Tax (EBT) 1 | 1,215 | 1,279 | 1,687 |
| Net income 1 | 1,014 | 891 | 1,272 |
| Net margin | 14.94% | 10.75% | 10.36% |
| EPS 2 | 8.770 | 7.340 | 10.41 |
| Free Cash Flow 1 | -754.9 | 1,057 | 153 |
| FCF margin | -11.13% | 12.75% | 1.25% |
| FCF Conversion (EBITDA) | - | 64.37% | 8.02% |
| FCF Conversion (Net income) | - | 118.63% | 12.03% |
| Dividend per Share 2 | 6.110 | 6.500 | 7.500 |
| Announcement Date | 24-03-13 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 939 | 2,020 | - | 1,227 | 1,002 | 1,878 | 2,885 | 3,070 | 1,720 |
| EBITDA 1 | - | - | - | - | 125.6 | 28.7 | 278 | 433 | 709 | - |
| EBIT 1 | - | 86.91 | 320.3 | - | 85.86 | -14.74 | 246.3 | 416 | 415 | 126 |
| Operating Margin | - | 9.26% | 15.86% | - | 7% | -1.47% | 13.12% | 14.42% | 13.52% | 7.33% |
| Earnings before Tax (EBT) 1 | - | - | - | - | 155.4 | -16.98 | 216 | 699 | 380 | - |
| Net income 1 | 259.3 | - | - | 476.1 | 129.7 | -2.036 | 195 | 411 | 329.7 | 86 |
| Net margin | - | - | - | - | 10.56% | -0.2% | 10.39% | 14.24% | 10.74% | 5% |
| EPS 2 | 2.300 | - | - | 4.090 | 1.110 | -0.0200 | 1.610 | 3.430 | 2.787 | 0.6700 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-12-05 | 23-05-15 | 23-08-14 | 23-11-13 | 24-03-13 | 24-05-15 | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | 447 | 1,021 | 1,517 |
| Net Cash position 1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.4581 x | 0.6218 x | 0.7955 x |
| Free Cash Flow 1 | - | -755 | 1,057 | 153 |
| ROE (net income / shareholders' equity) | - | 30.9% | 22% | 28.6% |
| ROA (Net income/ Total Assets) | - | 11.9% | 10.7% | 11.9% |
| Assets 1 | - | 8,517 | 8,351 | 10,689 |
| Book Value Per Share 2 | - | 34.60 | 41.80 | 42.80 |
| Cash Flow per Share 2 | - | 11.60 | 5.930 | 7.400 |
| Capex 1 | 94.3 | 2,112 | 90 | 600 |
| Capex / Sales | - | 31.13% | 1.09% | 4.89% |
| Announcement Date | - | 24-03-13 | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
231
TWD
Average target price
150
TWD
Spread / Average Target
-35.06%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +144.19% | 836M | |
| -15.59% | 2.54B | |
| +397.02% | 2.46B | |
| -16.01% | 1.39B | |
| -29.55% | 797M | |
| -14.73% | 785M | |
| +72.93% | 654M | |
| -42.61% | 627M | |
| -24.01% | 605M | |
| +425.28% | 569M |
- Stock Market
- Equities
- 6869 Stock
- Financials J&V Energy Technology Co., Ltd.
