FULL WANG INTERNATIONAL DEVELOPMENT CO., LTD. Financials Full Wang International Development Co., Ltd.
Equities
6219
TW0006219009
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 41.65 TWD | +0.36% |
|
+5.84% | +64.30% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,987 | 2,395 | 3,180 | 2,772 | 1,648 | 3,017 |
| Enterprise Value (EV) 1 | 6,618 | 6,405 | 7,927 | 8,782 | 8,394 | 8,914 |
| P/E ratio | 18.2 x | 12 x | 8.82 x | 40.9 x | -1.69 x | 12.6 x |
| Yield | 4.96% | 7.52% | 9.69% | 1.39% | - | - |
| Capitalization / Revenue | 0.83 x | 1.48 x | 1 x | 0.87 x | 2.85 x | 1.16 x |
| EV / Revenue | 2.78 x | 3.95 x | 2.48 x | 2.76 x | 14.5 x | 3.43 x |
| EV / EBITDA | 26.5 x | 48.3 x | 23.1 x | 22.5 x | -91.3 x | 50.1 x |
| EV / FCF | -14.9 x | 5.53 x | -15.5 x | -19.5 x | 53.1 x | -25.1 x |
| FCF Yield | -6.71% | 18.1% | -6.44% | -5.12% | 1.88% | -3.98% |
| Price to Book | 1.08 x | 1.29 x | 1.5 x | 1.48 x | 1.91 x | 2.03 x |
| Nbr of stocks (in thousands) | 94,017 | 94,017 | 94,017 | 94,017 | 94,017 | 119,016 |
| Reference price 2 | 21.13 | 25.47 | 33.83 | 29.49 | 17.53 | 25.35 |
| Announcement Date | 2/25/19 | 3/3/20 | 3/31/21 | 3/31/22 | 3/31/23 | 3/28/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,381 | 1,623 | 3,191 | 3,186 | 578 | 2,600 |
| EBITDA 1 | 249.7 | 132.7 | 343.7 | 390.9 | -91.91 | 177.9 |
| EBIT 1 | 236.8 | 122 | 334.5 | 377.8 | -104.7 | 167.5 |
| Operating Margin | 9.95% | 7.52% | 10.48% | 11.86% | -18.12% | 6.44% |
| Earnings before Tax (EBT) 1 | 153.1 | 210.6 | 382.4 | 97.81 | -971.6 | 229.6 |
| Net income 1 | 109.4 | 200.5 | 362.6 | 67.82 | -977.7 | 193.1 |
| Net margin | 4.6% | 12.35% | 11.36% | 2.13% | -169.14% | 7.43% |
| EPS 2 | 1.163 | 2.130 | 3.833 | 0.7208 | -10.40 | 2.016 |
| Free Cash Flow 1 | -443.8 | 1,159 | -510.5 | -450 | 158.1 | -354.4 |
| FCF margin | -18.64% | 71.41% | -16% | -14.13% | 27.35% | -13.63% |
| FCF Conversion (EBITDA) | - | 873.34% | - | - | - | - |
| FCF Conversion (Net income) | - | 578.05% | - | - | - | - |
| Dividend per Share 2 | 1.048 | 1.917 | 3.276 | 0.4095 | - | - |
| Announcement Date | 2/25/19 | 3/3/20 | 3/31/21 | 3/31/22 | 3/31/23 | 3/28/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 4,631 | 4,010 | 4,747 | 6,009 | 6,746 | 5,897 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 18.55 x | 30.22 x | 13.81 x | 15.37 x | -73.4 x | 33.15 x |
| Free Cash Flow 1 | -444 | 1,159 | -510 | -450 | 158 | -354 |
| ROE (net income / shareholders' equity) | 5.95% | 10.9% | 18.2% | 3.39% | -71.3% | 16.4% |
| ROA (Net income/ Total Assets) | 1.87% | 0.95% | 2.38% | 2.31% | -0.64% | 1.05% |
| Assets 1 | 5,861 | 21,168 | 15,228 | 2,931 | 152,047 | 18,423 |
| Book Value Per Share 2 | 19.50 | 19.80 | 22.60 | 20.00 | 9.180 | 12.50 |
| Cash Flow per Share 2 | 8.550 | 6.250 | 9.200 | 7.160 | 2.100 | 5.450 |
| Capex 1 | 9.9 | 17.3 | 7.85 | 26.6 | 12.2 | 17.5 |
| Capex / Sales | 0.42% | 1.06% | 0.25% | 0.84% | 2.11% | 0.67% |
| Announcement Date | 2/25/19 | 3/3/20 | 3/31/21 | 3/31/22 | 3/31/23 | 3/28/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +64.30% | 156M | |
| +40.41% | 29.49B | |
| -11.66% | 27.43B | |
| +22.25% | 26.59B | |
| +7.68% | 27.14B | |
| +49.25% | 23.87B | |
| +13.81% | 21.03B | |
| -0.25% | 19.01B | |
| +28.90% | 16.66B | |
| -13.39% | 15.27B |
- Stock Market
- Equities
- 6219 Stock
- Financials Full Wang International Development Co., Ltd.
