Financials Toung Loong Textile Mfg.Co.,Ltd.

Equities

4401

TW0004401005

Textiles & Leather Goods

End-of-day quote Taipei Exchange 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
26.75 TWD 0.00% Intraday chart for Toung Loong Textile Mfg.Co.,Ltd. +11.69% +8.74%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,619 4,896 3,476 4,306 3,215 3,018
Enterprise Value (EV) 1 6,279 6,815 5,728 6,137 5,205 4,896
P/E ratio 15.1 x 23.3 x 41.2 x 13.6 x 19.2 x -190 x
Yield 5.21% 2.95% 3.46% 3.63% 2.67% -
Capitalization / Revenue 1.15 x 1.37 x 1.1 x 0.86 x 0.78 x 1.07 x
EV / Revenue 1.56 x 1.91 x 1.82 x 1.22 x 1.27 x 1.74 x
EV / EBITDA 8.36 x 11.1 x 14.2 x 7.75 x 9.26 x 14.6 x
EV / FCF -81.9 x -144 x -37.9 x 20.3 x -181 x 42.8 x
FCF Yield -1.22% -0.69% -2.64% 4.94% -0.55% 2.34%
Price to Book 1.78 x 1.91 x 1.39 x 1.6 x 1.18 x 1.15 x
Nbr of stocks (in thousands) 122,692 122,692 122,692 122,692 122,692 122,692
Reference price 2 37.65 39.90 28.33 35.10 26.20 24.60
Announcement Date 3/29/19 3/30/20 3/30/21 3/28/22 3/29/23 3/14/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 4,033 3,564 3,152 5,024 4,100 2,818
EBITDA 1 750.9 614.7 404.2 792.3 562.4 335.2
EBIT 1 422.7 279.7 74.59 422.4 210.7 -9.308
Operating Margin 10.48% 7.85% 2.37% 8.41% 5.14% -0.33%
Earnings before Tax (EBT) 1 413.4 276.6 95.74 409.2 205.7 -12.59
Net income 1 305.1 210.3 84.44 317.6 167.6 -15.91
Net margin 7.57% 5.9% 2.68% 6.32% 4.09% -0.56%
EPS 2 2.487 1.714 0.6882 2.589 1.366 -0.1297
Free Cash Flow 1 -76.72 -47.24 -151.2 302.9 -28.73 114.3
FCF margin -1.9% -1.33% -4.8% 6.03% -0.7% 4.06%
FCF Conversion (EBITDA) - - - 38.23% - 34.11%
FCF Conversion (Net income) - - - 95.36% - -
Dividend per Share 2 1.961 1.176 0.9804 1.274 0.7000 -
Announcement Date 3/29/19 3/30/20 3/30/21 3/28/22 3/29/23 3/14/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,660 1,920 2,252 1,831 1,991 1,878
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.211 x 3.123 x 5.572 x 2.311 x 3.54 x 5.602 x
Free Cash Flow 1 -76.7 -47.2 -151 303 -28.7 114
ROE (net income / shareholders' equity) 11.7% 8.15% 3.34% 12.1% 6.22% -0.45%
ROA (Net income/ Total Assets) 4.82% 3.03% 0.78% 4.38% 2.2% -0.1%
Assets 1 6,332 6,935 10,803 7,251 7,621 16,150
Book Value Per Share 2 21.20 20.90 20.30 21.90 22.30 21.30
Cash Flow per Share 2 6.320 5.840 5.580 5.200 5.180 5.710
Capex 1 449 532 403 394 525 356
Capex / Sales 11.13% 14.92% 12.78% 7.83% 12.8% 12.63%
Announcement Date 3/29/19 3/30/20 3/30/21 3/28/22 3/29/23 3/14/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 4401 Stock
  4. Financials Toung Loong Textile Mfg.Co.,Ltd.