Market Closed -
London S.E.
04:03:30 2016-09-05 EDT
|
5-day change
|
1st Jan Change
|
5.232
USD
|
-8.18%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Capitalization
1 |
20,361
|
18,250
|
60,907
|
45,830
|
38,813
|
54,189
|
Enterprise Value (EV)
1 |
68,266
|
18,250
|
60,907
|
45,830
|
38,813
|
54,189
|
P/E ratio
|
8.9
x
|
204
x
|
7.25
x
|
4.17
x
|
11.8
x
|
10
x
|
Yield
|
5.08%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.47
x
|
1.53
x
|
3.15
x
|
1.79
x
|
2.25
x
|
2.8
x
|
EV / Revenue
|
1.47
x
|
1.53
x
|
3.15
x
|
1.79
x
|
2.25
x
|
2.8
x
|
EV / EBITDA
|
2,563,235
x
|
-
|
-
|
2,775,181
x
|
4,641,269
x
|
-
|
EV / FCF
|
3.58
x
|
-
|
-
|
3.12
x
|
-232
x
|
3.49
x
|
FCF Yield
|
27.9%
|
-
|
-
|
32.1%
|
-0.43%
|
28.6%
|
Price to Book
|
0.68
x
|
0.69
x
|
1.74
x
|
0.98
x
|
0.84
x
|
1.08
x
|
Nbr of stocks (in thousands)
|
705,311
|
746,409
|
746,409
|
746,409
|
746,409
|
746,409
|
Reference price
2 |
28.87
|
24.45
|
81.60
|
61.40
|
52.00
|
72.60
|
Announcement Date
|
2/20/20
|
2/26/21
|
2/25/22
|
2/24/23
|
2/23/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net sales
1 |
13,833
|
11,939
|
19,320
|
25,613
|
17,244
|
19,328
|
EBITDA
|
7,943
|
-
|
-
|
16,514
|
8,363
|
-
|
EBIT
1 |
3,408
|
1,498
|
8,323
|
11,793
|
3,527
|
6,791
|
Operating Margin
|
24.64%
|
12.55%
|
43.08%
|
46.04%
|
20.45%
|
35.14%
|
Earnings before Tax (EBT)
1 |
2,216
|
127.3
|
8,326
|
10,886
|
3,343
|
5,505
|
Net income
1 |
2,199
|
111.4
|
8,310
|
10,866
|
3,318
|
5,417
|
Net margin
|
15.89%
|
0.93%
|
43.01%
|
42.42%
|
19.24%
|
28.03%
|
EPS
2 |
3.243
|
0.1200
|
11.26
|
14.71
|
4.425
|
7.250
|
Free Cash Flow
1 |
5,688
|
-
|
-
|
14,706
|
-167.2
|
15,510
|
FCF margin
|
41.12%
|
-
|
-
|
57.42%
|
-0.97%
|
80.25%
|
FCF Conversion (EBITDA)
|
71.61%
|
-
|
-
|
89.05%
|
-
|
-
|
FCF Conversion (Net income)
|
258.72%
|
-
|
-
|
135.34%
|
-
|
286.32%
|
Dividend per Share
|
1.465
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
2/26/21
|
2/25/22
|
2/24/23
|
2/23/24
|
-
|
Fiscal Period: December |
2021 Q4
|
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 |
6,251
|
5,754
|
7,762
|
6,633
|
5,040
|
3,640
|
4,901
|
3,849
|
4,877
|
4,846
|
4,739
|
4,977
|
4,917
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,731
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,234
|
2,777
|
4,411
|
2,830
|
1,539
|
353
|
1,264
|
398.3
|
1,520
|
1,493
|
1,768
|
1,805
|
1,766
|
Operating Margin
|
51.74%
|
48.27%
|
56.83%
|
42.66%
|
30.54%
|
9.7%
|
25.79%
|
10.35%
|
31.16%
|
30.82%
|
37.31%
|
36.27%
|
35.92%
|
Earnings before Tax (EBT)
1 |
3,149
|
2,682
|
4,384
|
2,645
|
942.7
|
-129.4
|
1,603
|
443.8
|
1,448
|
1,542
|
1,409
|
1,348
|
1,250
|
Net income
1 |
3,146
|
2,678
|
4,378
|
2,639
|
938.3
|
-135.7
|
1,597
|
437.6
|
1,442
|
1,534
|
1,381
|
1,321
|
1,225
|
Net margin
|
50.34%
|
46.54%
|
56.4%
|
39.79%
|
18.62%
|
-3.73%
|
32.58%
|
11.37%
|
29.57%
|
31.65%
|
29.14%
|
26.54%
|
24.91%
|
EPS
2 |
4.224
|
3.590
|
6.002
|
3.521
|
1.532
|
-0.3084
|
2.227
|
0.6459
|
1.897
|
1.948
|
1.850
|
1.770
|
1.640
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/22
|
4/29/22
|
8/19/22
|
10/28/22
|
2/24/23
|
5/12/23
|
8/25/23
|
11/10/23
|
2/23/24
|
5/10/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net Debt
|
47,905
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.031
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
5,688
|
-
|
-
|
14,706
|
-167
|
15,510
|
ROE (net income / shareholders' equity)
|
8%
|
-
|
26.8%
|
25.3%
|
7%
|
10.8%
|
ROA (Net income/ Total Assets)
|
3%
|
-
|
9.96%
|
11.7%
|
3.54%
|
5.78%
|
Assets
1 |
73,286
|
-
|
83,407
|
92,915
|
93,599
|
93,720
|
Book Value Per Share
2 |
42.20
|
35.50
|
46.90
|
62.90
|
62.10
|
67.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
865
|
-
|
529
|
691
|
-
|
-
|
Capex / Sales
|
6.25%
|
-
|
2.74%
|
2.7%
|
-
|
-
|
Announcement Date
|
2/20/20
|
2/26/21
|
2/25/22
|
2/24/23
|
2/23/24
|
-
|
Last Close Price
72.6
TWD Average target price
72.5
TWD Spread / Average Target -0.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +31.36% | 12.6B | | +21.91% | 4.55B | | +25.30% | 3.71B | | +17.59% | 2.85B | | +130.29% | 2.73B | | +35.39% | 2.3B | | +63.02% | 2.02B | | +15.30% | 1.83B | | +24.89% | 1.79B |
Deep Sea Freight
|