Financials JPP Holding Company Limited

Equities

5284

KYG521131006

Electronic Equipment & Parts

End-of-day quote Taiwan S.E. 18:00:00 2024-05-23 EDT 5-day change 1st Jan Change
122.5 TWD +0.82% Intraday chart for JPP Holding Company Limited -1.21% +2.94%

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 1,530 1,947 3,235 5,704 5,871 -
Enterprise Value (EV) 1 1,530 1,947 3,235 5,704 5,871 5,871
P/E ratio 14.4 x - - - - -
Yield - - - - - -
Capitalization / Revenue - 1.44 x 1.81 x 2.54 x 2.26 x 1.89 x
EV / Revenue - 1.44 x 1.81 x 2.54 x 2.26 x 1.89 x
EV / EBITDA - - - 8.46 x 7.52 x 6.25 x
EV / FCF - 14,969,493 x -80,589,828 x - - -
FCF Yield - 0% -0% - - -
Price to Book - 1.19 x 1.57 x - - -
Nbr of stocks (in thousands) 43,665 43,665 47,929 47,929 47,929 -
Reference price 2 35.05 44.60 67.50 119.0 122.5 122.5
Announcement Date 3/30/21 3/29/22 3/29/23 3/15/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net sales 1 - 1,351 1,789 2,249 2,593 3,105
EBITDA 1 - - - 673.8 781 939
EBIT 1 - 165.1 322.4 487.3 595 748
Operating Margin - 12.22% 18.02% 21.66% 22.95% 24.09%
Earnings before Tax (EBT) - - - - - -
Net income 115.9 - - - - -
Net margin - - - - - -
EPS 2.430 - - - - -
Free Cash Flow - 130.1 -40.14 - - -
FCF margin - 9.63% -2.24% - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/30/21 3/29/22 3/29/23 3/15/24 - -
1TWD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q3 2022 Q4 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 343.5 - 518.9 - 644.6 483.6 602.5 581 711 702 696 748
EBITDA - - - - - - - - - - - -
EBIT 1 24.69 - 105.9 - 147.8 69.24 -98.82 130 182 156 131 197
Operating Margin 7.19% - 20.4% - 22.92% 14.32% -16.4% 22.38% 25.6% 22.22% 18.82% 26.34%
Earnings before Tax (EBT) - - - - - - - - - - - -
Net income - 75.4 - 132.2 - - - - - - - -
Net margin - - - - - - - - - - - -
EPS - 1.690 - 2.760 - - - - - - - -
Dividend per Share - - - - - - - - - - - -
Announcement Date 3/29/22 11/11/22 3/29/23 8/25/23 11/13/23 3/15/24 5/15/24 - - - - -
1TWD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - 130 -40.1 - - -
ROE (net income / shareholders' equity) - 7.59% 13.2% 18.1% 17.8% 19.8%
ROA (Net income/ Total Assets) - 4.24% 7.3% 9.85% 9.78% 11.1%
Assets - - - - - -
Book Value Per Share - 37.40 43.00 - - -
Cash Flow per Share - - - - - -
Capex 1 - 102 248 263 390 370
Capex / Sales - 7.58% 13.88% 11.69% 15.04% 11.92%
Announcement Date 3/30/21 3/29/22 3/29/23 3/15/24 - -
1TWD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
122.5 TWD
Average target price
196 TWD
Spread / Average Target
+60.00%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 5284 Stock
  4. Financials JPP Holding Company Limited