|
End-of-day quote
Taipei Exchange
2026-10-08
|
5-day change | 1st Jan Change | ||
| 280.50 TWD | -1.41% |
|
+1.08% | +55.40% |
Projected Income Statement: Longwell Company
| Fiscal Period: December | 2021 | 2022 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|
| Net sales 1 | - | 7,788 | - | 11,592 | 12,833 |
| Change | - | - | - | - | 10.71% |
| EBITDA 1 | - | - | - | 2,447 | 2,634 |
| Change | - | - | - | - | 7.64% |
| EBIT 1 | - | 687.9 | - | 2,211 | 2,490 |
| Change | - | - | - | - | 12.62% |
| Interest Paid | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | - | 1,031 | - | 2,292 | 2,545 |
| Change | - | - | - | - | 11.04% |
| Net income 1 | 451.2 | 812.9 | 453.2 | 1,817 | 2,009 |
| Change | - | 80.17% | - | 300.93% | 10.57% |
| Announcement Date | 3/29/22 | 3/23/23 | 5/8/26 | - | - |
1TWD in Million
Estimates
Forecast Balance Sheet: Longwell Company
| Fiscal Period: December | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 3/29/22 | 3/23/23 | - | 5/8/26 | - | - |
Estimates
Cash Flow Forecast: Longwell Company
| Fiscal Period: December | 2022 | 2026 | 2027 |
|---|---|---|---|
| CAPEX 1 | 140.4 | 270 | 270 |
| Change | - | - | 0% |
| Free Cash Flow (FCF) 1 | 980.8 | - | - |
| Change | - | - | - |
| Announcement Date | 3/23/23 | - | - |
1TWD in Million
Estimates
Forecast Financial Ratios: Longwell Company
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
Profitability | |||||||
| EBITDA Margin (%) | - | - | - | - | - | 21.11% | 20.53% |
| EBIT Margin (%) | - | 8.83% | - | - | - | 19.07% | 19.4% |
| EBT Margin (%) | - | 13.24% | - | - | - | 19.77% | 19.83% |
| Net margin (%) | - | 10.44% | - | - | - | 15.67% | 15.65% |
| FCF margin (%) | - | 12.59% | - | - | - | - | - |
| FCF / Net Income (%) | - | 120.65% | - | - | - | - | - |
Profitability | |||||||
| ROA | - | 9.71% | - | - | - | 13.49% | 14.91% |
| ROE | - | 17.47% | - | - | - | 18.31% | 20.24% |
Financial Health | |||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - |
Capital Intensity | |||||||
| CAPEX / Current Assets (%) | - | 1.8% | - | - | - | 2.33% | 2.1% |
| CAPEX / EBITDA (%) | - | - | - | - | - | 11.03% | 10.25% |
| CAPEX / FCF (%) | - | 14.31% | - | - | - | - | - |
Items per share | |||||||
| Cash flow per share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | 33.77 | 36.48 | - | - | - | - |
| Change | - | - | 8.01% | - | - | - | - |
| EPS 1 | 3.05 | 5.2 | - | - | 2 | 10.73 | 11.86 |
| Change | - | 70.49% | - | - | - | 436.5% | 10.53% |
| Nbr of stocks (in thousands) | 147,766 | 147,766 | 153,773 | - | 161,722 | 169,650 | 169,650 |
| Announcement Date | 3/29/22 | 3/23/23 | - | - | 5/8/26 | - | - |
1TWD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 26.1x | 23.7x |
| PBR | - | - |
| EV / Sales | 4.11x | 3.71x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
280.50TWD
Average target price
323.00TWD
Spread / Average Target
+15.15%
Quarterly revenue - Rate of surprise
- Stock Market
- Stocks
- 6290 Stock
- Financials Longwell Company
Select your edition
All financial news and data tailored to specific country editions
