DREWLOONG PRECISION, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 155.5 TWD | -2.20% |
|
-2.20% | -10.63% |
| Mar. 12 | Drewloong Precision, Inc. Announces Executive Changes | CI |
| Mar. 12 | Drewloong Precision, Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4,636 | 3,652 | 4,296 | 6,786 | 6,064 | - |
| Enterprise Value (EV) 1 | 4,636 | 3,652 | 4,296 | 6,356 | 5,240 | 5,065 |
| P/E ratio | - | 68 x | 23.5 x | 28 x | 19.1 x | 17.6 x |
| Yield | - | - | - | 2.87% | 4.07% | 4.86% |
| Capitalization / Revenue | 5.69 x | - | - | 8.15 x | 5.94 x | 5.3 x |
| EV / Revenue | 5.69 x | - | - | 7.63 x | 5.14 x | 4.43 x |
| EV / EBITDA | - | - | - | 17.9 x | 12.2 x | 10.4 x |
| EV / FCF | 23.5 x | - | - | 25.9 x | 27.1 x | 22.1 x |
| FCF Yield | 4.25% | - | - | 3.87% | 3.69% | 4.53% |
| Price to Book | 2.33 x | - | - | 3.59 x | 2.72 x | 2.43 x |
| Nbr of stocks (in thousands) | 39,000 | 39,000 | 39,000 | 39,000 | 39,000 | - |
| Reference price 2 | 118.9 | 93.63 | 110.2 | 174.0 | 155.5 | 155.5 |
| Announcement Date | 3/16/20 | 3/15/22 | 1/15/23 | 3/12/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net sales 1 | 815 | - | - | 832.7 | 1,020 | 1,144 |
| EBITDA 1 | - | - | - | 356.1 | 429.3 | 487.7 |
| EBIT 1 | 286.1 | - | - | 288 | 360 | 420 |
| Operating Margin | 35.1% | - | - | 34.59% | 35.28% | 36.7% |
| Earnings before Tax (EBT) 1 | - | - | - | 313.7 | 371.2 | 431.7 |
| Net income 1 | - | 53.74 | 183.6 | 242 | 297 | 345.3 |
| Net margin | - | - | - | 29.07% | 29.11% | 30.18% |
| EPS 2 | - | 1.377 | 4.691 | 6.210 | 8.132 | 8.857 |
| Free Cash Flow 1 | 197.1 | - | - | 245.9 | 193.5 | 229.5 |
| FCF margin | 24.19% | - | - | 29.53% | 18.96% | 20.06% |
| FCF Conversion (EBITDA) | - | - | - | 69.05% | 45.07% | 47.06% |
| FCF Conversion (Net income) | - | - | - | 101.59% | 65.15% | 66.46% |
| Dividend per Share 2 | - | - | - | 5.000 | 6.335 | 7.560 |
| Announcement Date | 3/16/20 | 3/15/22 | 1/15/23 | 3/12/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 191.4 | 219.1 | 216.9 | 205.3 | 229.3 | 252.3 | 265.7 | 268.3 | 244 |
| EBITDA 1 | 89.52 | - | 91.52 | 84.99 | 91 | 97 | 101 | 104 | - |
| EBIT 1 | 72.25 | 72.8 | 74.72 | 68.25 | 80.67 | 89.33 | 94.67 | 97.67 | 82 |
| Operating Margin | 37.75% | 33.23% | 34.44% | 33.25% | 35.17% | 35.4% | 35.63% | 36.4% | 33.61% |
| Earnings before Tax (EBT) 1 | 73.68 | 90.96 | 94.14 | 54.88 | 83.67 | 92 | 98.67 | 99.33 | 85 |
| Net income 1 | 58.96 | 63.85 | 74.96 | 44.27 | 67 | 73.67 | 79 | 79.67 | 68 |
| Net margin | 30.81% | 29.14% | 34.55% | 21.57% | 29.22% | 29.19% | 29.74% | 29.69% | 27.87% |
| EPS 2 | 1.515 | 1.634 | 1.920 | 1.140 | 1.617 | 1.890 | 2.030 | 2.043 | 1.750 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/10/23 | 8/8/23 | 11/8/23 | 3/12/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 430 | 825 | 1,000 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 197 | - | - | 246 | 194 | 230 |
| ROE (net income / shareholders' equity) | 13.7% | - | - | 13.4% | 14.7% | 15.4% |
| ROA (Net income/ Total Assets) | 11.2% | - | - | 10.7% | 12.3% | 12.7% |
| Assets 1 | - | - | - | 2,262 | 2,409 | 2,713 |
| Book Value Per Share 2 | 51.00 | - | - | 48.50 | 57.20 | 64.10 |
| Cash Flow per Share 2 | - | - | - | 7.360 | 5.700 | 6.660 |
| Capex 1 | 48.3 | - | - | 41 | 30.3 | 33 |
| Capex / Sales | 5.92% | - | - | 4.92% | 2.97% | 2.88% |
| Announcement Date | 3/16/20 | 3/15/22 | 1/15/23 | 3/12/24 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
155.5
TWD
Average target price
208.4
TWD
Spread / Average Target
+34.02%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -10.63% | 186M | |
| +27.18% | 90.19B | |
| +25.72% | 69.47B | |
| +42.46% | 27.27B | |
| +17.43% | 25.28B | |
| -5.40% | 13.02B | |
| +18.02% | 9.84B | |
| -7.81% | 8.12B | |
| -.--% | 7.35B | |
| +3.90% | 3.73B |
- Stock Market
- Equities
- 4572 Stock
- Financials Drewloong Precision, Inc.
