TIEN LI OFFSHORE WIND TECHNOLOGY CO., LTD. Financials Tien Li Offshore Wind Technology Co., Ltd.
Equities
6793
TW0006793003
Heavy Electrical Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 39.7 TWD | -1.98% |
|
-13.60% | -21.70% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 |
|---|---|---|---|
| Capitalization 1 | 5,022 | 5,993 | 4,088 |
| Enterprise Value (EV) 1 | 5,692 | 7,069 | 4,537 |
| P/E ratio | -54.7 x | -14.4 x | -10.1 x |
| Yield | - | - | - |
| Capitalization / Revenue | - | - | 10,231,229 x |
| EV / Revenue | - | - | 11,354,254 x |
| EV / EBITDA | -91.3 x | -19.9 x | -19.7 x |
| EV / FCF | -8,032,908 x | -7,014,691 x | -12,493,558 x |
| FCF Yield | -0% | -0% | -0% |
| Price to Book | 3.81 x | 3.49 x | 2.59 x |
| Nbr of stocks (in thousands) | 55,000 | 65,000 | 70,000 |
| Reference price 2 | 91.30 | 92.20 | 58.40 |
| Announcement Date | 3/8/21 | 4/25/22 | 3/28/23 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales | - | - | 5.851 | - | - | 399.6 |
| EBITDA 1 | -5.827 | -16.79 | -32.31 | -62.33 | -355.4 | -230.4 |
| EBIT 1 | -5.834 | -16.85 | -32.48 | -62.74 | -385.1 | -336.8 |
| Operating Margin | - | - | -555.1% | - | - | -84.29% |
| Earnings before Tax (EBT) 1 | -5.927 | -17.27 | -38.37 | -67.82 | -379.1 | -387 |
| Net income 1 | -5.927 | -17.27 | -38.37 | -67.82 | -381 | -387.3 |
| Net margin | - | - | -655.82% | - | - | -96.93% |
| EPS 2 | -7.090 | -2.345 | -1.535 | -1.670 | -6.410 | -5.793 |
| Free Cash Flow | - | -73.76 | -30.19 | -708.6 | -1,008 | -363.1 |
| FCF margin | - | - | -515.95% | - | - | -90.88% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 8/5/20 | 8/5/20 | 8/5/20 | 3/8/21 | 4/25/22 | 3/28/23 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 12.5 | - | 134 | 671 | 1,076 | 449 |
| Net Cash position 1 | - | 75.1 | - | - | - | - |
| Leverage (Debt/EBITDA) | -2.153 x | - | -4.145 x | -10.76 x | -3.028 x | -1.948 x |
| Free Cash Flow | - | -73.8 | -30.2 | -709 | -1,008 | -363 |
| ROE (net income / shareholders' equity) | - | -16.4% | -18.8% | -9.02% | -25.1% | -23.5% |
| ROA (Net income/ Total Assets) | - | -9.33% | -6.46% | -3.01% | -8.91% | -7.66% |
| Assets 1 | - | 185.2 | 593.7 | 2,252 | 4,275 | 5,054 |
| Book Value Per Share 2 | -15.30 | 8.950 | 7.420 | 24.00 | 26.40 | 22.60 |
| Cash Flow per Share 2 | 0 | 3.010 | 3.190 | 3.470 | 4.350 | 0.9600 |
| Capex | - | 62.4 | 20.1 | 648 | 850 | 122 |
| Capex / Sales | - | - | 343.51% | - | - | 30.62% |
| Announcement Date | 8/5/20 | 8/5/20 | 8/5/20 | 3/8/21 | 4/25/22 | 3/28/23 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -21.70% | 87.39M | |
| +12.88% | 6.15B | |
| +36.22% | 2.13B | |
| -2.22% | 1.06B | |
| +28.02% | 750M | |
| -15.70% | 449M | |
| -25.58% | 259M | |
| -39.21% | 148M |
- Stock Market
- Equities
- 6793 Stock
- Financials Tien Li Offshore Wind Technology Co., Ltd.
