WUS PRINTED CIRCUIT CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 49.2 TWD | +9.94% |
|
+24.40% | +26.80% |
| Apr. 08 | WUS Printed Circuit's Founder Dies | MT |
| Mar. 29 | WUS Printed Circuit Chairman Resigns | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,226 | 7,066 | 5,751 | 6,713 | 4,881 | 7,040 |
| Enterprise Value (EV) 1 | 891.5 | 5,545 | 5,826 | 7,945 | 5,378 | 7,118 |
| P/E ratio | 10.7 x | 13.8 x | 14.9 x | 12.6 x | 9.57 x | 8.43 x |
| Yield | 6.94% | 1.43% | 4.73% | 2.7% | 1.86% | 1.29% |
| Capitalization / Revenue | 0.58 x | 1.39 x | 1.2 x | 1.25 x | 0.95 x | 2 x |
| EV / Revenue | 0.16 x | 1.09 x | 1.22 x | 1.49 x | 1.05 x | 2.02 x |
| EV / EBITDA | 3.43 x | 21 x | 42.8 x | 22.9 x | 48.1 x | -23.8 x |
| EV / FCF | -1.96 x | -79.1 x | 69.1 x | -8.98 x | -152 x | -143 x |
| FCF Yield | -51.1% | -1.26% | 1.45% | -11.1% | -0.66% | -0.7% |
| Price to Book | 0.45 x | 0.97 x | 0.78 x | 0.87 x | 0.61 x | 0.79 x |
| Nbr of stocks (in thousands) | 181,435 | 181,435 | 181,435 | 181,435 | 181,435 | 181,435 |
| Reference price 2 | 17.78 | 38.94 | 31.70 | 37.00 | 26.90 | 38.80 |
| Announcement Date | 3/28/19 | 3/30/20 | 3/29/21 | 3/28/22 | 3/29/23 | 3/26/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 5,524 | 5,094 | 4,785 | 5,350 | 5,133 | 3,516 |
| EBITDA 1 | 259.8 | 263.7 | 136.2 | 346.6 | 111.9 | -299.5 |
| EBIT 1 | -82.13 | -91.2 | -205.3 | 9.378 | -247.6 | -659.6 |
| Operating Margin | -1.49% | -1.79% | -4.29% | 0.18% | -4.82% | -18.76% |
| Earnings before Tax (EBT) 1 | 467.9 | 648.9 | 390.7 | 650.3 | 648.4 | 1,215 |
| Net income 1 | 300.6 | 550.4 | 414.1 | 533.6 | 510.6 | 835.6 |
| Net margin | 5.44% | 10.8% | 8.65% | 9.97% | 9.95% | 23.77% |
| EPS 2 | 1.654 | 2.832 | 2.130 | 2.940 | 2.810 | 4.600 |
| Free Cash Flow 1 | -455.9 | -70.1 | 84.26 | -885 | -35.5 | -49.83 |
| FCF margin | -8.25% | -1.38% | 1.76% | -16.54% | -0.69% | -1.42% |
| FCF Conversion (EBITDA) | - | - | 61.87% | - | - | - |
| FCF Conversion (Net income) | - | - | 20.35% | - | - | - |
| Dividend per Share 2 | 1.235 | 0.5556 | 1.500 | 1.000 | 0.5000 | 0.5000 |
| Announcement Date | 3/28/19 | 3/30/20 | 3/29/21 | 3/28/22 | 3/29/23 | 3/26/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 74.2 | 1,232 | 498 | 78.5 |
| Net Cash position 1 | 2,334 | 1,521 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.5452 x | 3.553 x | 4.448 x | -0.262 x |
| Free Cash Flow 1 | -456 | -70.1 | 84.3 | -885 | -35.5 | -49.8 |
| ROE (net income / shareholders' equity) | 4.2% | 7.61% | 5.67% | 7.1% | 6.49% | 9.87% |
| ROA (Net income/ Total Assets) | -0.43% | -0.46% | -1.03% | 0.04% | -1.15% | -3.01% |
| Assets 1 | -69,817 | -118,500 | -40,262 | 1,201,696 | -44,418 | -27,800 |
| Book Value Per Share 2 | 39.70 | 40.00 | 40.50 | 42.30 | 44.30 | 49.00 |
| Cash Flow per Share 2 | 14.50 | 3.400 | 4.970 | 3.100 | 3.470 | 10.90 |
| Capex 1 | 538 | 388 | 395 | 482 | 681 | 284 |
| Capex / Sales | 9.73% | 7.61% | 8.26% | 9.01% | 13.28% | 8.06% |
| Announcement Date | 3/28/19 | 3/30/20 | 3/29/21 | 3/28/22 | 3/29/23 | 3/26/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +26.80% | 274M | |
| -2.27% | 48.42B | |
| +19.54% | 11.53B | |
| +51.45% | 8.85B | |
| +3.41% | 8.5B | |
| +8.15% | 7.71B | |
| -19.48% | 7.49B | |
| -11.07% | 6.98B | |
| -13.27% | 6.81B | |
| +31.60% | 6.62B |
- Stock Market
- Equities
- 2316 Stock
- Financials WUS Printed Circuit Co., Ltd.
