Stock 2614 EASTERN MEDIA INTERNATIONAL CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Eastern Media International Corporation

Equities

2614

TW0002614005

Department Stores

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
19.75 TWD +0.51% Intraday chart for Eastern Media International Corporation +2.07% -12.80%
Feb. 29 Eastern Media International Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 29 Eastern Media International Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 7,405 6,292 9,716 17,482 11,116 6,801
Enterprise Value (EV) 1 5,966 11,603 15,870 22,736 18,578 16,205
P/E ratio 7.69 x 16.2 x 18.8 x 24.2 x -7.09 x -24.9 x
Yield 7.52% 8.85% 4.58% 3.03% - -
Capitalization / Revenue 0.38 x 2.01 x 2.05 x 3.17 x 1.87 x 1.16 x
EV / Revenue 0.31 x 3.71 x 3.36 x 4.12 x 3.12 x 2.77 x
EV / EBITDA 345 x 92.2 x 79.6 x 58.5 x 45.6 x 142 x
EV / FCF 26.1 x -6.22 x 18.6 x 20 x 404 x -30.7 x
FCF Yield 3.83% -16.1% 5.36% 5% 0.25% -3.26%
Price to Book 1.13 x 0.99 x 1.55 x 2.8 x 3.15 x 2.06 x
Nbr of stocks (in thousands) 300,244 300,244 300,244 300,244 300,244 300,243
Reference price 2 24.66 20.96 32.36 58.23 37.02 22.65
Announcement Date 4/1/19 4/30/20 3/29/21 3/24/22 3/24/23 2/29/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 19,305 3,129 4,728 5,512 5,949 5,842
EBITDA 1 17.3 125.9 199.4 388.9 407.7 114.3
EBIT 1 -401 -23.23 -10.16 157.1 210.8 -90.07
Operating Margin -2.08% -0.74% -0.21% 2.85% 3.54% -1.54%
Earnings before Tax (EBT) 1 1,898 360.7 309.7 710.2 -1,502 -293
Net income 1 1,071 390.5 520.9 745.5 -1,655 -272.8
Net margin 5.55% 12.48% 11.02% 13.53% -27.82% -4.67%
EPS 2 3.208 1.296 1.725 2.411 -5.219 -0.9085
Free Cash Flow 1 228.4 -1,866 851.4 1,137 45.94 -527.9
FCF margin 1.18% -59.63% 18.01% 20.62% 0.77% -9.04%
FCF Conversion (EBITDA) 1,320.25% - 426.93% 292.26% 11.27% -
FCF Conversion (Net income) 21.33% - 163.46% 152.47% - -
Dividend per Share 2 1.854 1.854 1.484 1.762 - -
Announcement Date 4/1/19 4/30/20 3/29/21 3/24/22 3/24/23 2/29/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 5,311 6,154 5,254 7,462 9,404
Net Cash position 1 1,439 - - - - -
Leverage (Debt/EBITDA) - 42.19 x 30.86 x 13.51 x 18.3 x 82.3 x
Free Cash Flow 1 228 -1,866 851 1,137 45.9 -528
ROE (net income / shareholders' equity) 18.3% 7.43% 7.47% 11.2% -32.6% -8.35%
ROA (Net income/ Total Assets) -1.58% -0.09% -0.04% 0.61% 0.84% -0.34%
Assets 1 -67,935 -425,415 -1,279,752 122,012 -197,318 80,107
Book Value Per Share 2 21.90 21.20 20.90 20.80 11.80 11.00
Cash Flow per Share 2 12.00 6.090 6.180 5.870 6.380 5.610
Capex 1 328 205 371 230 958 1,704
Capex / Sales 1.7% 6.56% 7.85% 4.18% 16.1% 29.16%
Announcement Date 4/1/19 4/30/20 3/29/21 3/24/22 3/24/23 2/29/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Internet & Mail Order Department Stores

1st Jan change Capi.
EASTERN MEDIA INTERNATIONAL CORPORATION Stock Eastern Media International Corporation
-12.80% 184M
AMAZON.COM, INC. Stock Amazon.com, Inc.
+21.57% 1,922B
JD.COM, INC. Stock JD.com, Inc.
+12.98% 49.95B
COUPANG, INC. Stock Coupang, Inc.
+38.97% 40.21B
ALLEGRO.EU S.A. Stock Allegro.eu S.A.
+2.63% 8.91B
ZOZO, INC. Stock ZOZO, Inc.
+5.70% 6.48B
WAYFAIR INC. Stock Wayfair Inc.
-4.96% 7.06B
FSN E-COMMERCE VENTURES LIMITED Stock FSN E-Commerce Ventures Limited
-0.40% 6.05B
MONOTARO CO., LTD. Stock MonotaRO Co., Ltd.
+19.03% 5.92B
PT GLOBAL DIGITAL NIAGA TBK Stock PT Global Digital Niaga Tbk
-2.07% 3.59B
Internet & Mail Order Department Stores
  1. Stock Market
  2. Equities
  3. 2614 Stock
  4. Financials Eastern Media International Corporation