JIAN SIN INDUSTRIAL CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32.75 TWD | +2.18% |
|
-3.96% | -11.73% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,452 | 2,999 | 2,334 | 2,299 | 2,141 | 2,132 |
| Enterprise Value (EV) 1 | 3,236 | 3,940 | 3,452 | 3,496 | 3,500 | 3,614 |
| P/E ratio | 26.9 x | 1,210 x | -19.4 x | -13.9 x | -95.2 x | 252 x |
| Yield | 0.57% | 0.33% | - | - | - | - |
| Capitalization / Revenue | 0.98 x | 1.95 x | 1.61 x | 1.61 x | 1.45 x | 1.44 x |
| EV / Revenue | 1.29 x | 2.57 x | 2.38 x | 2.45 x | 2.37 x | 2.44 x |
| EV / EBITDA | 14.2 x | 31.7 x | 2,775 x | -1,040 x | 31.1 x | 30.3 x |
| EV / FCF | 32 x | -35.2 x | -24.3 x | -15.8 x | -20 x | -47.4 x |
| FCF Yield | 3.13% | -2.84% | -4.12% | -6.32% | -5% | -2.11% |
| Price to Book | 3.28 x | 4.34 x | 4.18 x | 3.47 x | 3.27 x | 3.19 x |
| Nbr of stocks (in thousands) | 50,778 | 50,560 | 50,096 | 57,470 | 57,470 | 57,470 |
| Reference price 2 | 48.28 | 59.31 | 46.60 | 40.00 | 37.25 | 37.10 |
| Announcement Date | 3/28/19 | 3/31/20 | 3/30/21 | 3/31/22 | 3/31/23 | 3/18/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,514 | 1,534 | 1,453 | 1,426 | 1,479 | 1,479 |
| EBITDA 1 | 228.5 | 124.3 | 1.244 | -3.362 | 112.7 | 119.2 |
| EBIT 1 | 123.3 | 24.12 | -102.9 | -122.4 | 0.703 | 11.84 |
| Operating Margin | 4.9% | 1.57% | -7.08% | -8.58% | 0.05% | 0.8% |
| Earnings before Tax (EBT) 1 | 127.5 | -9.028 | -137.8 | -154 | -24.29 | 7.945 |
| Net income 1 | 91.21 | 2.729 | -120.3 | -145.5 | -22.48 | 8.448 |
| Net margin | 3.63% | 0.18% | -8.28% | -10.2% | -1.52% | 0.57% |
| EPS 2 | 1.796 | 0.0490 | -2.402 | -2.868 | -0.3912 | 0.1470 |
| Free Cash Flow 1 | 101.2 | -111.8 | -142.3 | -221 | -175.1 | -76.24 |
| FCF margin | 4.03% | -7.29% | -9.79% | -15.5% | -11.84% | -5.16% |
| FCF Conversion (EBITDA) | 44.29% | - | - | - | - | - |
| FCF Conversion (Net income) | 110.98% | - | - | - | - | - |
| Dividend per Share 2 | 0.2748 | 0.1961 | - | - | - | - |
| Announcement Date | 3/28/19 | 3/31/20 | 3/30/21 | 3/31/22 | 3/31/23 | 3/18/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 784 | 941 | 1,118 | 1,197 | 1,359 | 1,482 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.432 x | 7.571 x | 898.4 x | -356 x | 12.06 x | 12.43 x |
| Free Cash Flow 1 | 101 | -112 | -142 | -221 | -175 | -76.2 |
| ROE (net income / shareholders' equity) | 13% | 0.73% | -19.2% | -23.9% | -3.63% | 0.99% |
| ROA (Net income/ Total Assets) | 3.51% | 0.69% | -2.83% | -3.21% | 0.02% | 0.28% |
| Assets 1 | 2,599 | 397.8 | 4,248 | 4,537 | -127,733 | 3,003 |
| Book Value Per Share 2 | 14.70 | 13.70 | 11.20 | 11.50 | 11.40 | 11.60 |
| Cash Flow per Share 2 | 6.200 | 5.280 | 6.370 | 4.500 | 4.570 | 3.730 |
| Capex 1 | 82 | 249 | 176 | 99.6 | 74.7 | 36.1 |
| Capex / Sales | 3.26% | 16.25% | 12.13% | 6.98% | 5.05% | 2.44% |
| Announcement Date | 3/28/19 | 3/31/20 | 3/30/21 | 3/31/22 | 3/31/23 | 3/18/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -11.73% | 56.97M | |
| +9.48% | 4.19B | |
| -17.47% | 3.46B | |
| +3.52% | 2.71B | |
| -22.91% | 2.55B | |
| +78.04% | 1.73B | |
| -8.92% | 1.41B | |
| -11.69% | 1.3B | |
| +60.33% | 1.25B | |
| -17.99% | 1.11B |
- Stock Market
- Equities
- 4502 Stock
- Financials Jian Sin Industrial Co., Ltd.