JIA WEI LIFESTYLE, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 75.6 TWD | -1.05% |
|
-2.70% | +25.79% |
| 04-12 | Jia Wei Lifestyle, Inc. Announces Resignation of Zeco Chen as Director of TSP and TSM | CI |
| 03-08 | Jia Wei Lifestyle, Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,334 | 3,480 | 7,411 | 6,159 | 3,975 | 4,826 |
| Enterprise Value (EV) 1 | 773.3 | 4,592 | 8,850 | 8,090 | 5,297 | 6,174 |
| P/E ratio | 4,208 x | 14.8 x | 10.3 x | 9.95 x | 7.09 x | 12.5 x |
| Yield | - | - | 5.85% | 7.82% | 16.2% | 4.99% |
| Capitalization / Revenue | 46.7 x | 2.06 x | 1.67 x | 1.16 x | 0.71 x | 1.02 x |
| EV / Revenue | 27.1 x | 2.72 x | 2 x | 1.53 x | 0.94 x | 1.3 x |
| EV / EBITDA | -14.3 x | 24.5 x | 10 x | 11.1 x | 6.89 x | 10.3 x |
| EV / FCF | -136 x | 32.3 x | -22 x | -10.6 x | 5.82 x | 9.11 x |
| FCF Yield | -0.74% | 3.1% | -4.55% | -9.46% | 17.2% | 11% |
| Price to Book | 2.43 x | 3.25 x | 4.63 x | 2.71 x | 1.66 x | 2.05 x |
| Nbr of stocks (in thousands) | 60,570 | 72,300 | 72,300 | 80,300 | 80,300 | 80,300 |
| Reference price 2 | 22.02 | 48.13 | 102.5 | 76.70 | 49.50 | 60.10 |
| Announcement Date | 19-03-19 | 20-03-27 | 21-03-17 | 22-03-15 | 23-03-27 | 24-03-08 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 28.58 | 1,690 | 4,429 | 5,302 | 5,621 | 4,752 |
| EBITDA 1 | -54.27 | 187.5 | 881.4 | 730.9 | 768.5 | 601.8 |
| EBIT 1 | -64.39 | 146.2 | 781.5 | 628.1 | 669.2 | 512.3 |
| Operating Margin | -225.29% | 8.65% | 17.65% | 11.85% | 11.9% | 10.78% |
| Earnings before Tax (EBT) 1 | 0.317 | 144.8 | 752.4 | 603.8 | 725.6 | 502 |
| Net income 1 | 0.317 | 217.5 | 723.9 | 582.6 | 564.8 | 386.4 |
| Net margin | 1.11% | 12.87% | 16.35% | 10.99% | 10.05% | 8.13% |
| EPS 2 | 0.005233 | 3.250 | 9.980 | 7.710 | 6.980 | 4.790 |
| Free Cash Flow 1 | -5.684 | 142.2 | -402.5 | -765.3 | 910.1 | 677.9 |
| FCF margin | -19.89% | 8.41% | -9.09% | -14.44% | 16.19% | 14.26% |
| FCF Conversion (EBITDA) | - | 75.82% | - | - | 118.44% | 112.64% |
| FCF Conversion (Net income) | - | 65.38% | - | - | 161.16% | 175.44% |
| Dividend per Share | - | - | 6.000 | 6.000 | 8.000 | 3.000 |
| Announcement Date | 19-03-19 | 20-03-27 | 21-03-17 | 22-03-15 | 23-03-27 | 24-03-08 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 1,112 | 1,439 | 1,931 | 1,322 | 1,348 |
| Net Cash position 1 | 561 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 5.93 x | 1.633 x | 2.643 x | 1.721 x | 2.24 x |
| Free Cash Flow 1 | -5.68 | 142 | -403 | -765 | 910 | 678 |
| ROE (net income / shareholders' equity) | 0.06% | 26.8% | 54.2% | 30.1% | 24.2% | 16.2% |
| ROA (Net income/ Total Assets) | -6.39% | 3.4% | 10.6% | 8.2% | 8.48% | 6.53% |
| Assets 1 | -4.959 | 6,390 | 6,842 | 7,101 | 6,657 | 5,913 |
| Book Value Per Share 2 | 9.060 | 14.80 | 22.10 | 28.40 | 29.90 | 29.40 |
| Cash Flow per Share 2 | 4.270 | 5.550 | 5.110 | 2.410 | 4.880 | 6.520 |
| Capex 1 | 6.08 | 29.1 | 14.9 | 52 | 16.8 | 202 |
| Capex / Sales | 21.27% | 1.72% | 0.34% | 0.98% | 0.3% | 4.25% |
| Announcement Date | 19-03-19 | 20-03-27 | 21-03-17 | 22-03-15 | 23-03-27 | 24-03-08 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +25.79% | 187M | |
| +22.78% | 4.57B | |
| +7.14% | 2.02B | |
| -3.58% | 1.5B | |
| +42.74% | 649M | |
| -13.52% | 543M | |
| +9.81% | 500M | |
| -1.87% | 306M | |
| -13.61% | 275M | |
| -15.68% | 250M |
- Stock Market
- Equities
- 3557 Stock
- Financials Jia Wei Lifestyle, Inc.