IBASE GAMING INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38.7 TWD | +0.39% |
|
+1.31% | -28.33% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,406 | 1,535 | 4,650 | 2,427 | 2,227 | 2,879 |
| Enterprise Value (EV) 1 | 988.3 | 1,952 | 5,037 | 2,527 | 2,706 | 3,096 |
| P/E ratio | 23 x | 644 x | -97.6 x | -19.8 x | 2,615 x | -38 x |
| Yield | - | 0.19% | - | - | - | - |
| Capitalization / Revenue | 1.31 x | 2.42 x | 3.54 x | 1.59 x | 3.83 x | 4.22 x |
| EV / Revenue | 0.92 x | 3.07 x | 3.83 x | 1.66 x | 4.66 x | 4.53 x |
| EV / EBITDA | 15.5 x | 145 x | -157 x | -20.1 x | -79.2 x | -73.3 x |
| EV / FCF | 20.9 x | -2.65 x | -12.7 x | -9.12 x | -28.3 x | -21.9 x |
| FCF Yield | 4.79% | -37.8% | -7.87% | -11% | -3.54% | -4.57% |
| Price to Book | 1.85 x | 2.29 x | 4.18 x | 2.38 x | 2.14 x | 2.01 x |
| Nbr of stocks (in thousands) | 34,941 | 33,909 | 42,272 | 42,434 | 43,318 | 53,318 |
| Reference price 2 | 40.25 | 45.26 | 110.0 | 57.20 | 51.40 | 54.00 |
| Announcement Date | 3/29/19 | 3/30/20 | 5/3/21 | 3/30/22 | 3/31/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,071 | 634.7 | 1,315 | 1,526 | 581.3 | 682.8 |
| EBITDA 1 | 63.96 | 13.48 | -32.02 | -125.4 | -34.17 | -42.26 |
| EBIT 1 | 51.78 | -0.287 | -61.95 | -155.9 | -66.38 | -88.07 |
| Operating Margin | 4.83% | -0.05% | -4.71% | -10.21% | -11.42% | -12.9% |
| Earnings before Tax (EBT) 1 | 76.35 | 2.932 | -53.91 | -125.7 | 4.785 | -76.98 |
| Net income 1 | 60.99 | 2.514 | -42.58 | -122.5 | 0.851 | -69.98 |
| Net margin | 5.69% | 0.4% | -3.24% | -8.03% | 0.15% | -10.25% |
| EPS 2 | 1.749 | 0.0703 | -1.127 | -2.885 | 0.0197 | -1.420 |
| Free Cash Flow 1 | 47.3 | -737.1 | -396.4 | -277.2 | -95.67 | -141.4 |
| FCF margin | 4.42% | -116.14% | -30.13% | -18.16% | -16.46% | -20.71% |
| FCF Conversion (EBITDA) | 73.94% | - | - | - | - | - |
| FCF Conversion (Net income) | 77.55% | - | - | - | - | - |
| Dividend per Share | - | 0.0879 | - | - | - | - |
| Announcement Date | 3/29/19 | 3/30/20 | 5/3/21 | 3/30/22 | 3/31/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 417 | 387 | 99.6 | 479 | 217 |
| Net Cash position 1 | 418 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 30.94 x | -12.08 x | -0.794 x | -14.03 x | -5.139 x |
| Free Cash Flow 1 | 47.3 | -737 | -396 | -277 | -95.7 | -141 |
| ROE (net income / shareholders' equity) | 7.78% | 0.35% | -4.7% | -11.1% | -0.09% | -5.53% |
| ROA (Net income/ Total Assets) | 3.37% | -0.02% | -1.79% | -3.48% | -1.85% | -2.79% |
| Assets 1 | 1,812 | -16,013 | 2,383 | 3,521 | -46.05 | 2,509 |
| Book Value Per Share 2 | 21.70 | 19.80 | 26.30 | 24.00 | 24.00 | 26.90 |
| Cash Flow per Share 2 | 8.130 | 3.820 | 11.40 | 19.60 | 2.480 | 1.860 |
| Capex 1 | 1.48 | 715 | 258 | 32.2 | 425 | 51.8 |
| Capex / Sales | 0.14% | 112.64% | 19.62% | 2.11% | 73.16% | 7.58% |
| Announcement Date | 3/29/19 | 3/30/20 | 5/3/21 | 3/30/22 | 3/31/23 | 3/15/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -28.33% | 63.25M | |
| +11.20% | 8.25B | |
| +1.15% | 2.32B | |
| -25.64% | 703M | |
| +29.76% | 358M | |
| +3.88% | 327M | |
| +5.69% | 349M | |
| -6.11% | 270M | |
| +15.54% | 182M | |
| +26.63% | 99.29M |
- Stock Market
- Equities
- 6441 Stock
- Financials Ibase Gaming Inc.
