TEAM GROUP INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 161.5 TWD | -9.78% |
|
+12.54% | +84.36% |
| 05-07 | Team Group Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 03-18 | Team Group Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 6,145 | 11,329 | - |
| Enterprise Value (EV) 1 | 6,145 | 11,329 | 11,329 |
| P/E ratio | 26.1 x | 14.7 x | 26.4 x |
| Yield | - | - | - |
| Capitalization / Revenue | - | 0.72 x | 0.65 x |
| EV / Revenue | - | 0.72 x | 0.65 x |
| EV / EBITDA | - | 11 x | 19.6 x |
| EV / FCF | - | - | - |
| FCF Yield | - | - | - |
| Price to Book | - | - | - |
| Nbr of stocks (in thousands) | 70,149 | 70,149 | - |
| Reference price 2 | 87.60 | 161.5 | 161.5 |
| Announcement Date | 24-03-18 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net sales 1 | - | 15,711 | 17,332 |
| EBITDA 1 | - | 1,027 | 577 |
| EBIT 1 | - | 830 | 356 |
| Operating Margin | - | 5.28% | 2.05% |
| Earnings before Tax (EBT) 1 | - | 997 | 547 |
| Net income 1 | 236.8 | 787 | 437 |
| Net margin | - | 5.01% | 2.52% |
| EPS 2 | 3.360 | 10.99 | 6.110 |
| Free Cash Flow | - | - | - |
| FCF margin | - | - | - |
| FCF Conversion (EBITDA) | - | - | - |
| FCF Conversion (Net income) | - | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 24-03-18 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,600 | 3,169 | 4,947 | 2,936 | 4,896 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | 322 | 48 | 115 | 264 | 74 |
| Operating Margin | - | 7% | 1.51% | 2.32% | 8.99% | 1.51% |
| Earnings before Tax (EBT) 1 | - | 373 | 92 | 159 | 315 | 124 |
| Net income 1 | 287.5 | 298 | 74 | 127 | 252 | 99 |
| Net margin | - | 6.48% | 2.34% | 2.57% | 8.58% | 2.02% |
| EPS 2 | 3.570 | 4.170 | 1.030 | 1.780 | 3.520 | 1.390 |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 24-05-07 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net Debt | - | - | - |
| Net Cash position | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - |
| Free Cash Flow | - | - | - |
| ROE (net income / shareholders' equity) | - | 27.5% | 14.9% |
| ROA (Net income/ Total Assets) | - | 8.25% | 4.48% |
| Assets 1 | - | 9,539 | 9,754 |
| Book Value Per Share | - | - | - |
| Cash Flow per Share | - | - | - |
| Capex 1 | - | 59 | 83 |
| Capex / Sales | - | 0.38% | 0.48% |
| Announcement Date | 24-03-18 | - | - |
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
161.5
TWD
Average target price
126
TWD
Spread / Average Target
-21.98%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +84.36% | 350M | |
| -8.39% | 8.38B | |
| +3.24% | 5.41B | |
| +21.73% | 4B | |
| +57.57% | 1.68B | |
| +31.31% | 1.33B | |
| +10.35% | 1.21B | |
| +20.50% | 1.19B | |
| -4.65% | 1.02B | |
| -30.88% | 752M |
- Stock Market
- Equities
- 4967 Stock
- Financials Team Group Inc.
