Financials Sheh Fung Screws Co.,Ltd

Equities

2065

TW0002065000

Industrial Machinery & Equipment

End-of-day quote Taipei Exchange 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
63.4 TWD +0.48% Intraday chart for Sheh Fung Screws Co.,Ltd +2.59% +2.76%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 942.8 1,351 1,911 2,426 2,661 3,235
Enterprise Value (EV) 1 1,030 1,776 2,220 2,598 2,841 4,008
P/E ratio 10.1 x 9.99 x 14.5 x 9.27 x 8.59 x 14.5 x
Yield - - 4.41% 8.92% 10.6% 6.46%
Capitalization / Revenue 0.67 x 0.74 x 0.85 x 0.85 x 1.03 x 1.39 x
EV / Revenue 0.74 x 0.98 x 0.99 x 0.91 x 1.1 x 1.72 x
EV / EBITDA 6.7 x 7.58 x 8.25 x 6.33 x 6.16 x 10.3 x
EV / FCF 330 x 25.3 x -39.2 x 58.3 x 10.1 x -33.1 x
FCF Yield 0.3% 3.95% -2.55% 1.72% 9.9% -3.02%
Price to Book 0.92 x 1.31 x 1.63 x 1.5 x 1.69 x 1.94 x
Nbr of stocks (in thousands) 42,576 42,576 46,222 51,512 51,377 52,434
Reference price 2 22.14 31.74 41.35 47.10 51.80 61.70
Announcement Date 4/1/19 3/4/20 3/15/21 3/1/22 3/10/23 2/29/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,400 1,817 2,254 2,859 2,591 2,324
EBITDA 1 153.7 234.1 269.2 410.6 460.9 390.1
EBIT 1 96.34 171.7 202.5 348.9 394.6 317.2
Operating Margin 6.88% 9.45% 8.99% 12.2% 15.23% 13.65%
Earnings before Tax (EBT) 1 115.1 173.4 189.2 342.9 461.2 331.8
Net income 1 93.64 139.1 152.1 275.9 370.2 266.7
Net margin 6.69% 7.66% 6.75% 9.65% 14.29% 11.48%
EPS 2 2.188 3.176 2.843 5.081 6.029 4.259
Free Cash Flow 1 3.119 70.06 -56.65 44.59 281.3 -121.2
FCF margin 0.22% 3.86% -2.51% 1.56% 10.86% -5.21%
FCF Conversion (EBITDA) 2.03% 29.92% - 10.86% 61.03% -
FCF Conversion (Net income) 3.33% 50.37% - 16.16% 75.99% -
Dividend per Share - - 1.821 4.200 5.500 3.983
Announcement Date 4/1/19 3/4/20 3/15/21 3/1/22 3/10/23 2/29/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2022 Q2 2022 Q3
Net sales 1 662.7 - 643.5
EBITDA - - -
EBIT 1 100.7 - 109.9
Operating Margin 15.2% - 17.08%
Earnings before Tax (EBT) - - -
Net income - 93.33 -
Net margin - - -
EPS - 1.480 -
Dividend per Share - - -
Announcement Date 10/28/21 7/25/22 10/28/22
1TWD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 86.8 425 309 172 179 773
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.5645 x 1.813 x 1.149 x 0.4195 x 0.389 x 1.981 x
Free Cash Flow 1 3.12 70.1 -56.7 44.6 281 -121
ROE (net income / shareholders' equity) 8.93% 13.5% 13.3% 18.7% 22.6% 16.3%
ROA (Net income/ Total Assets) 4.18% 6.32% 5.56% 7.88% 8.3% 6.19%
Assets 1 2,240 2,200 2,737 3,500 4,459 4,311
Book Value Per Share 2 24.20 24.20 25.30 31.40 30.60 31.70
Cash Flow per Share 2 1.960 4.000 9.740 9.500 7.630 7.700
Capex 1 24 76.9 69.9 65.8 127 503
Capex / Sales 1.71% 4.23% 3.1% 2.3% 4.89% 21.64%
Announcement Date 4/1/19 3/4/20 3/15/21 3/1/22 3/10/23 2/29/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 2065 Stock
  4. Financials Sheh Fung Screws Co.,Ltd