JUNG SHING WIRE CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.3 TWD | +1.67% |
|
-2.02% | +46.83% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,817 | 1,752 | 2,135 | 2,582 | 2,358 | 2,612 |
| Enterprise Value (EV) 1 | 1,899 | 1,741 | 2,193 | 2,879 | 2,266 | 2,518 |
| P/E ratio | 8.4 x | 19.7 x | 14.6 x | 12.3 x | 45.3 x | 180 x |
| Yield | 7.94% | 2.47% | 4.05% | 4.6% | 2.01% | - |
| Capitalization / Revenue | 0.5 x | 0.6 x | 0.72 x | 0.56 x | 0.66 x | 0.92 x |
| EV / Revenue | 0.53 x | 0.6 x | 0.73 x | 0.62 x | 0.63 x | 0.89 x |
| EV / EBITDA | 7.29 x | 10.6 x | 8.29 x | 8.18 x | 37.7 x | 29.2 x |
| EV / FCF | -30 x | 4.84 x | -24.5 x | -17.8 x | 11.7 x | 35.4 x |
| FCF Yield | -3.34% | 20.7% | -4.08% | -5.61% | 8.52% | 2.82% |
| Price to Book | 1.02 x | 1.04 x | 1.2 x | 1.36 x | 1.12 x | 1.28 x |
| Nbr of stocks (in thousands) | 144,233 | 144,233 | 144,233 | 144,233 | 157,733 | 157,798 |
| Reference price 2 | 12.60 | 12.15 | 14.80 | 17.90 | 14.95 | 16.55 |
| Announcement Date | 19-03-26 | 20-03-25 | 21-03-29 | 22-03-25 | 23-03-21 | 24-03-15 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,614 | 2,909 | 2,984 | 4,620 | 3,581 | 2,827 |
| EBITDA 1 | 260.5 | 164.4 | 264.5 | 352 | 60.14 | 86.26 |
| EBIT 1 | 195.7 | 93.49 | 193.3 | 269.4 | -42.58 | -25.9 |
| Operating Margin | 5.41% | 3.21% | 6.48% | 5.83% | -1.19% | -0.92% |
| Earnings before Tax (EBT) 1 | 262.7 | 129.3 | 178.8 | 254.5 | 64.53 | 10.08 |
| Net income 1 | 216.7 | 89.04 | 146.7 | 209.7 | 50.51 | 14.68 |
| Net margin | 5.99% | 3.06% | 4.91% | 4.54% | 1.41% | 0.52% |
| EPS 2 | 1.500 | 0.6173 | 1.017 | 1.450 | 0.3300 | 0.0919 |
| Free Cash Flow 1 | -63.35 | 359.9 | -89.55 | -161.4 | 193.1 | 71.07 |
| FCF margin | -1.75% | 12.37% | -3% | -3.49% | 5.39% | 2.51% |
| FCF Conversion (EBITDA) | - | 218.87% | - | - | 321.04% | 82.39% |
| FCF Conversion (Net income) | - | 404.16% | - | - | 382.22% | 484.05% |
| Dividend per Share 2 | 1.000 | 0.3000 | 0.6000 | 0.8230 | 0.3000 | - |
| Announcement Date | 19-03-26 | 20-03-25 | 21-03-29 | 22-03-25 | 23-03-21 | 24-03-15 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 81.7 | - | 57.9 | 297 | - | - |
| Net Cash position 1 | - | 11.7 | - | - | 92.3 | 93.6 |
| Leverage (Debt/EBITDA) | 0.3137 x | - | 0.2189 x | 0.8432 x | - | - |
| Free Cash Flow 1 | -63.4 | 360 | -89.6 | -161 | 193 | 71.1 |
| ROE (net income / shareholders' equity) | 12.6% | 5.15% | 8.41% | 11% | 2% | 0.1% |
| ROA (Net income/ Total Assets) | 3.72% | 2% | 4.2% | 5.06% | -0.77% | -0.5% |
| Assets 1 | 5,824 | 4,451 | 3,496 | 4,147 | -6,561 | -2,964 |
| Book Value Per Share 2 | 12.30 | 11.70 | 12.30 | 13.20 | 13.30 | 12.90 |
| Cash Flow per Share 2 | 3.310 | 3.560 | 4.360 | 6.220 | 4.450 | 4.390 |
| Capex 1 | 96.7 | 70.2 | 118 | 229 | 104 | 61.5 |
| Capex / Sales | 2.68% | 2.42% | 3.96% | 4.95% | 2.91% | 2.18% |
| Announcement Date | 19-03-26 | 20-03-25 | 21-03-29 | 22-03-25 | 23-03-21 | 24-03-15 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +46.83% | 117M | |
| +39.81% | 5.24B | |
| +11.27% | 4.59B | |
| -6.47% | 4.49B | |
| +32.03% | 4.45B | |
| +30.64% | 4.38B | |
| +13.61% | 4.19B | |
| +73.28% | 3.06B | |
| +84.33% | 2.37B | |
| +10.32% | 2.3B |
- Stock Market
- Equities
- 1617 Stock
- Financials Jung Shing Wire Co., Ltd.