Stock 2328 PAN-INTERNATIONAL INDUSTRIAL CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Pan-International Industrial Corp.

Equities

2328

TW0002328002

Electronic Equipment & Parts

End-of-day quote Taiwan S.E.
Other stock markets
 18:00:00 2024-05-07 EDT 		5-day change 1st Jan Change
36.3 TWD +3.27% Intraday chart for Pan-International Industrial Corp. +5.83% +2.40%
03-15 Pan-International Industrial Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Pan International Electronics Co., Ltd. announced that it expects to receive THB 204.545 million in funding from Pan-International Industrial Corp. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 10,289 12,077 13,296 20,423 19,334 18,375
Enterprise Value (EV) 1 7,297 7,669 7,490 15,366 14,900 11,650
P/E ratio 8.74 x 11.8 x 20.2 x 21.2 x 14.7 x 14.7 x
Yield 5.54% 4.29% 2.53% 2.54% 3.75% 3.67%
Capitalization / Revenue 0.38 x 0.47 x 0.65 x 0.84 x 0.74 x 0.72 x
EV / Revenue 0.27 x 0.3 x 0.36 x 0.63 x 0.57 x 0.45 x
EV / EBITDA 4.69 x 4.99 x 6.04 x 8.94 x 6.4 x 5.46 x
EV / FCF 29.8 x 3.81 x 5.07 x -16.7 x -32.8 x 3.91 x
FCF Yield 3.36% 26.2% 19.7% -5.99% -3.05% 25.6%
Price to Book 0.94 x 1.1 x 1.19 x 1.65 x 1.5 x 1.37 x
Nbr of stocks (in thousands) 518,346 518,346 518,346 518,346 518,346 518,346
Reference price 2 19.85 23.30 25.65 39.40 37.30 35.45
Announcement Date 19-03-26 20-03-24 21-03-29 22-03-23 23-03-22 24-03-15
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 27,161 25,601 20,548 24,226 26,257 25,634
EBITDA 1 1,556 1,536 1,240 1,719 2,330 2,134
EBIT 1 1,212 1,194 924.8 1,382 1,821 1,601
Operating Margin 4.46% 4.67% 4.5% 5.71% 6.94% 6.25%
Earnings before Tax (EBT) 1 1,760 1,530 1,193 1,549 2,056 1,842
Net income 1 1,185 1,029 663.2 967.2 1,322 1,257
Net margin 4.36% 4.02% 3.23% 3.99% 5.04% 4.9%
EPS 2 2.270 1.970 1.270 1.860 2.540 2.410
Free Cash Flow 1 244.9 2,012 1,478 -919.9 -454.1 2,977
FCF margin 0.9% 7.86% 7.19% -3.8% -1.73% 11.61%
FCF Conversion (EBITDA) 15.74% 130.95% 119.21% - - 139.49%
FCF Conversion (Net income) 20.66% 195.44% 222.83% - - 236.88%
Dividend per Share 2 1.100 1.000 0.6500 1.000 1.400 1.300
Announcement Date 19-03-26 20-03-24 21-03-29 22-03-23 23-03-22 24-03-15
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 2,992 4,409 5,806 5,057 4,434 6,726
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 245 2,012 1,478 -920 -454 2,977
ROE (net income / shareholders' equity) 11% 9.19% 6.23% 8.65% 10.9% 9.89%
ROA (Net income/ Total Assets) 3.47% 3.34% 2.73% 3.84% 4.58% 4.02%
Assets 1 34,175 30,861 24,306 25,194 28,884 31,265
Book Value Per Share 2 21.10 21.10 21.50 23.90 24.90 25.90
Cash Flow per Share 2 8.570 12.00 14.60 12.00 13.00 12.40
Capex 1 314 322 340 625 959 808
Capex / Sales 1.15% 1.26% 1.65% 2.58% 3.65% 3.15%
Announcement Date 19-03-26 20-03-24 21-03-29 22-03-23 23-03-22 24-03-15
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Electronic Equipment & Parts

1st Jan change Capi.
PAN-INTERNATIONAL INDUSTRIAL CORP. Stock Pan-International Industrial Corp.
+2.40% 563M
KEYENCE CORPORATION Stock Keyence Corporation
+13.04% 112B
HEXAGON AB Stock Hexagon AB
+0.17% 29.94B
BOE TECHNOLOGY GROUP COMPANY LIMITED Stock BOE Technology Group Company Limited
+13.33% 22.62B
TELEDYNE TECHNOLOGIES INCORPORATED Stock Teledyne Technologies Incorporated
-12.23% 18.64B
KYOCERA CORPORATION Stock Kyocera Corporation
-7.99% 17.49B
ZEBRA TECHNOLOGIES CORPORATION Stock Zebra Technologies Corporation
+17.06% 16.34B
FLEX LTD. Stock Flex Ltd.
-6.24% 12.27B
HALMA PLC Stock Halma plc
+1.93% 10.8B
HUIZHOU DESAY SV AUTOMOTIVE CO., LTD. Stock Huizhou Desay SV Automotive Co., Ltd.
-10.45% 9.06B
Other Electronic Equipment & Parts
  1. Stock Market
  2. Equities
  3. 2328 Stock
  4. Financials Pan-International Industrial Corp.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW