SPORTON INTERNATIONAL INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 222 TWD | +0.68% |
|
-1.33% | -7.88% |
| 05-28 | Sporton International Inc. Announces Cash Dividend, Payable on July 05, 2024 | CI |
| 05-03 | Sporton International Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 19,680 | 24,762 | 21,053 | 20,325 | 24,550 | 22,615 |
| Enterprise Value (EV) 1 | 19,680 | 24,762 | 21,053 | 20,325 | 24,550 | 22,615 |
| P/E ratio | 29.4 x | 33.5 x | 19.8 x | 13.3 x | 16.9 x | 16.5 x |
| Yield | 2.91% | 2.35% | - | - | - | - |
| Capitalization / Revenue | 6.59 x | 7.05 x | 4.87 x | 4.05 x | 5.08 x | 4.7 x |
| EV / Revenue | 6.59 x | 7.05 x | 4.87 x | 4.05 x | 5.08 x | 4.7 x |
| EV / EBITDA | 16,955,731 x | 17,873,725 x | - | - | 10,963,549 x | - |
| EV / FCF | 39,765,184 x | 51,860,233 x | - | - | - | - |
| FCF Yield | 0% | 0% | - | - | - | - |
| Price to Book | 5.45 x | 6.44 x | 4.84 x | 4.07 x | 4.58 x | 3.94 x |
| Nbr of stocks (in thousands) | 101,867 | 101,867 | 101,867 | 101,867 | 101,867 | 101,867 |
| Reference price 2 | 193.2 | 243.1 | 206.7 | 199.5 | 241.0 | 222.0 |
| Announcement Date | 20-03-23 | 21-02-25 | 22-03-03 | 23-03-03 | 24-02-07 | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,985 | 3,514 | 4,321 | 5,015 | 4,832 | 4,816 |
| EBITDA | 1,161 | 1,385 | - | - | 2,239 | - |
| EBIT 1 | 831.5 | 1,015 | 1,436 | 1,830 | 1,773 | 1,653 |
| Operating Margin | 27.86% | 28.89% | 33.23% | 36.49% | 36.68% | 34.32% |
| Earnings before Tax (EBT) 1 | 825.7 | 979.8 | 1,423 | 2,049 | 1,890 | 1,735 |
| Net income 1 | 671.3 | 741.9 | 1,068 | 1,538 | 1,458 | 1,369 |
| Net margin | 22.49% | 21.11% | 24.72% | 30.66% | 30.18% | 28.43% |
| EPS 2 | 6.576 | 7.265 | 10.44 | 14.99 | 14.25 | 13.44 |
| Free Cash Flow | 494.9 | 477.5 | - | - | - | - |
| FCF margin | 16.58% | 13.59% | - | - | - | - |
| FCF Conversion (EBITDA) | 42.64% | 34.47% | - | - | - | - |
| FCF Conversion (Net income) | 73.73% | 64.36% | - | - | - | - |
| Dividend per Share | 5.624 | 5.714 | - | - | - | - |
| Announcement Date | 20-03-23 | 21-02-25 | 22-03-03 | 23-03-03 | 24-02-07 | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,526 | 1,235 | 1,279 | 1,316 | 1,186 | 1,290 | 1,191 | 1,196 | 1,156 | 1,144 | 1,170 | 1,231 | 1,271 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 448.5 | 477.1 | 519.4 | 385 | 518.3 | 449.9 | 443.3 | 361.1 | 374.2 | 387 | 436 | 456 |
| Operating Margin | - | 36.31% | 37.31% | 39.49% | 32.47% | 40.17% | 37.78% | 37.08% | 31.25% | 32.72% | 33.08% | 35.42% | 35.88% |
| Earnings before Tax (EBT) 1 | - | 478.5 | 540.3 | 607.6 | 422.2 | 533.9 | 471.2 | 515.4 | 369.8 | 425.5 | 397 | 446 | 466 |
| Net income 1 | 356.9 | 360.6 | 397.8 | 456.2 | 323.1 | 400.3 | 372.4 | 401.6 | 284.1 | 338.2 | 312 | 351 | 368 |
| Net margin | 23.38% | 29.19% | 31.12% | 34.68% | 27.24% | 31.02% | 31.27% | 33.59% | 24.59% | 29.57% | 26.67% | 28.51% | 28.95% |
| EPS 2 | 3.492 | 3.524 | 3.895 | 4.457 | 3.143 | 3.933 | 3.650 | 3.940 | 2.770 | 3.320 | 3.060 | 3.450 | 3.610 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 20-03-23 | 22-05-04 | 22-08-10 | 22-11-11 | 23-03-03 | 23-05-04 | 23-08-09 | 23-11-08 | 24-02-07 | 24-05-03 | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | 495 | 477 | - | - | - | - |
| ROE (net income / shareholders' equity) | 18.7% | 19.9% | - | - | 28.2% | - |
| ROA (Net income/ Total Assets) | 14.1% | 14.8% | - | - | 19.8% | - |
| Assets 1 | 4,750 | 5,030 | - | - | 7,370 | - |
| Book Value Per Share 2 | 35.50 | 37.80 | 42.70 | 49.10 | 52.60 | 56.40 |
| Cash Flow per Share | 8.900 | 11.80 | - | - | - | - |
| Capex | 414 | 729 | - | - | 360 | - |
| Capex / Sales | 13.86% | 20.73% | - | - | 7.45% | - |
| Announcement Date | 20-03-23 | 21-02-25 | 22-03-03 | 23-03-03 | 24-02-07 | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
222
TWD
Average target price
269
TWD
Spread / Average Target
+21.17%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -7.88% | 690M | |
| 0.00% | 8.19B | |
| -24.44% | 2.4B | |
| -21.08% | 2.39B | |
| -24.40% | 1.84B | |
| -14.72% | 951M | |
| -19.45% | 937M | |
| +9.97% | 911M | |
| -28.21% | 656M | |
| +8.32% | 571M |
- Stock Market
- Equities
- 6146 Stock
- Financials Sporton International Inc.
