NICHIDENBO CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 66.9 TWD | -1.47% |
|
+7.04% | +15.15% |
| 05-09 | Nichidenbo Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 03-15 | Nichidenbo Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,487 | 8,969 | 9,630 | 11,186 | 12,355 | 14,227 | - |
| Enterprise Value (EV) 1 | 9,487 | 8,969 | 9,630 | 11,186 | 12,355 | 14,227 | 14,227 |
| P/E ratio | 16 x | 15.1 x | 11.8 x | 6.67 x | 17.4 x | 17.6 x | 16 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.08 x | - | 0.88 x | - | 1.16 x | 1.22 x | 1.17 x |
| EV / Revenue | 1.08 x | - | 0.88 x | - | 1.16 x | 1.22 x | 1.17 x |
| EV / EBITDA | - | - | 8.09 x | - | 13.7 x | 12.9 x | 12 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 178,657 | 178,657 | 178,657 | 212,657 | 212,657 | 212,657 | - |
| Reference price 2 | 53.10 | 50.20 | 53.90 | 52.60 | 58.10 | 66.90 | 66.90 |
| Announcement Date | 20-03-25 | 21-03-24 | 22-03-23 | 23-03-17 | 24-03-15 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,820 | - | 10,913 | - | 10,656 | 11,617 | 12,197 |
| EBITDA 1 | - | - | 1,191 | - | 904 | 1,100 | 1,190 |
| EBIT 1 | 790 | - | 1,152 | - | 873.2 | 1,080 | 1,176 |
| Operating Margin | 8.96% | - | 10.56% | - | 8.19% | 9.3% | 9.64% |
| Earnings before Tax (EBT) 1 | 818.6 | - | 1,154 | - | 922.7 | 1,080 | 1,176 |
| Net income 1 | 593.2 | 599.8 | 819.4 | 1,488 | 706.3 | 811 | 891 |
| Net margin | 6.73% | - | 7.51% | - | 6.63% | 6.98% | 7.31% |
| EPS 2 | 3.320 | 3.330 | 4.550 | 7.890 | 3.330 | 3.810 | 4.190 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 20-03-25 | 21-03-24 | 22-03-23 | 23-03-17 | 24-03-15 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,556 | 3,058 | 2,895 | 2,445 | - | 2,657 | 2,855 | 3,049 | 2,806 | 2,646 | 3,122 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 215.1 | 346.9 | 313.9 | 114.8 | - | 197.6 | 289.9 | 291 | 254 | 224 | 306 |
| Operating Margin | 8.42% | 11.34% | 10.85% | 4.69% | - | 7.43% | 10.16% | 9.54% | 9.05% | 8.47% | 9.8% |
| Earnings before Tax (EBT) 1 | 218.1 | 402 | 358.2 | 213.7 | - | 138.6 | 333.5 | 291 | 254 | 224 | 306 |
| Net income 1 | 150.3 | 287.4 | 249.5 | 816.1 | 267.1 | 103 | 258.4 | 219 | 193 | 168 | 233 |
| Net margin | 5.88% | 9.4% | 8.62% | 33.38% | - | 3.88% | 9.05% | 7.18% | 6.88% | 6.35% | 7.46% |
| EPS 2 | - | - | 1.400 | 4.570 | 1.260 | 0.4800 | 1.220 | 1.030 | 0.9100 | 0.7900 | 1.100 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-03-23 | 22-05-04 | 22-08-11 | 22-11-10 | 23-11-09 | 24-03-15 | 24-05-09 | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | 19% | - | 11% | 12.4% | 13% |
| ROA (Net income/ Total Assets) | - | - | 9.83% | - | 7.5% | 6.98% | 7.35% |
| Assets 1 | - | - | 8,334 | - | 9,417 | 11,619 | 12,122 |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | - | 4.64 | - | 5.34 | 3 | 2 |
| Capex / Sales | - | - | 0.04% | - | 0.05% | 0.03% | 0.02% |
| Announcement Date | 20-03-25 | 21-03-24 | 22-03-23 | 23-03-17 | 24-03-15 | - | - |
1TWD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
66.9
TWD
Average target price
63
TWD
Spread / Average Target
-5.83%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +15.15% | 438M | |
| +1.15% | 8.94B | |
| +24.87% | 7.88B | |
| +7.50% | 1.31B | |
| +92.45% | 807M | |
| -5.81% | 672M | |
| +79.32% | 656M | |
| -0.94% | 606M | |
| +171.10% | 560M | |
| +7.57% | 455M |
- Stock Market
- Equities
- 3090 Stock
- Financials Nichidenbo Corporation
