Stock 6728 UP YOUNG CORNERSTONE CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Up Young Cornerstone Corp.

Equities

6728

TW0006728009

Appliances, Tools & Housewares

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
141 TWD -0.35% Intraday chart for Up Young Cornerstone Corp. +5.22% +2.17%
Apr. 19 Up Young Cornerstone Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 04 Up Young Cornerstone Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 1,139 1,201 2,268 2,760 3,174
Enterprise Value (EV) 1 1,450 1,177 2,179 3,057 3,749
P/E ratio 8.65 x 11.6 x 8.49 x 8.92 x 13.6 x
Yield 6.39% 7% 9.13% 8.33% 4.71%
Capitalization / Revenue 1.02 x 0.88 x 1.17 x 1.13 x 1.16 x
EV / Revenue 1.3 x 0.86 x 1.12 x 1.25 x 1.37 x
EV / EBITDA 12.5 x 6.25 x 5.59 x 7.02 x 9.73 x
EV / FCF 155 x 5.17 x 13.7 x -29.1 x 428 x
FCF Yield 0.65% 19.3% 7.31% -3.44% 0.23%
Price to Book 2.38 x 1.9 x 2.51 x 2.74 x 3.13 x
Nbr of stocks (in thousands) 18,200 20,020 23,000 23,000 23,000
Reference price 2 62.60 60.00 98.60 120.0 138.0
Announcement Date 4/10/20 3/5/21 3/7/22 3/1/23 4/19/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 891.9 1,119 1,365 1,944 2,448 2,733
EBITDA 1 114.8 116 188.2 389.5 435.6 385.4
EBIT 1 61.33 61.19 127.4 342.1 395.9 302
Operating Margin 6.88% 5.47% 9.33% 17.6% 16.17% 11.05%
Earnings before Tax (EBT) 1 58.7 148 126.3 337.3 392.8 295.6
Net income 1 42.38 132.1 103.9 270.1 312.7 236.4
Net margin 4.75% 11.81% 7.61% 13.89% 12.77% 8.65%
EPS 2 2.320 7.240 5.190 11.62 13.45 10.17
Free Cash Flow 1 -57.12 9.364 227.5 159.2 -105.2 8.75
FCF margin -6.4% 0.84% 16.67% 8.19% -4.3% 0.32%
FCF Conversion (EBITDA) - 8.07% 120.84% 40.88% - 2.27%
FCF Conversion (Net income) - 7.09% 218.92% 58.95% - 3.7%
Dividend per Share 2 0.9300 4.000 4.200 9.000 10.00 6.500
Announcement Date 4/19/19 4/10/20 3/5/21 3/7/22 3/1/23 4/19/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 269 311 - - 297 575
Net Cash position 1 - - 24.1 88.7 - -
Leverage (Debt/EBITDA) 2.339 x 2.679 x - - 0.6829 x 1.492 x
Free Cash Flow 1 -57.1 9.36 227 159 -105 8.75
ROE (net income / shareholders' equity) 12.4% 30.2% 16.5% 33% 32.7% 23.4%
ROA (Net income/ Total Assets) 5.7% 4.48% 7.98% 18.9% 16.9% 10.3%
Assets 1 743.6 2,947 1,302 1,430 1,849 2,287
Book Value Per Share 2 20.00 26.30 31.60 39.30 43.90 44.10
Cash Flow per Share 2 0.5700 2.030 6.290 6.450 5.720 2.680
Capex 1 4.74 11.1 0.79 1.02 95.6 373
Capex / Sales 0.53% 0.99% 0.06% 0.05% 3.91% 13.65%
Announcement Date 4/19/19 4/10/20 3/5/21 3/7/22 3/1/23 4/19/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Appliance & Houseware Wholesale

1st Jan change Capi.
UP YOUNG CORNERSTONE CORP. Stock Up Young Cornerstone Corp.
+2.17% 99.6M
AL-SAIF STORES FOR DEVELOPMENT & INVESTMENT COMPANY Stock Al-Saif Stores for Development & Investment Company
+26.90% 1.05B
SHANGHAI YCT ELECTRONICS GROUP CO.,LTD Stock Shanghai Yct Electronics Group Co.,Ltd
-19.80% 451M
TEST-RITE INTERNATIONAL CO., LTD. Stock Test-Rite International Co., Ltd.
-0.71% 317M
TENPOS HOLDINGS CO.,LTD. Stock TENPOS HOLDINGS Co.,Ltd.
+13.56% 246M
SINGER THAILAND Stock Singer Thailand
-12.93% 222M
FIAMMA HOLDINGS Stock Fiamma Holdings
+19.15% 125M
CHINA ANCHU ENERGY STORAGE GROUP LIMITED Stock China Anchu Energy Storage Group Limited
-61.93% 119M
SINGER (SRI LANKA) PLC Stock Singer (Sri Lanka) PLC
+60.83% 73.16M
PT HOMECO VICTORIA MAKMUR TBK Stock PT Homeco Victoria Makmur Tbk
-.--% 50.69M
Appliance & Houseware Wholesale
  1. Stock Market
  2. Equities
  3. 6728 Stock
  4. Financials Up Young Cornerstone Corp.