WW HOLDING INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 118 TWD | -0.42% |
|
-2.07% | +12.38% |
| Mar. 20 | WW Holding Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 12 | WW Holding Inc. Approves Cash Dividend for the Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,264 | 2,820 | 2,616 | 4,788 | 6,899 | 7,795 |
| Enterprise Value (EV) 1 | 3,264 | 2,820 | 2,616 | 4,788 | 6,899 | 7,795 |
| P/E ratio | 13 x | -18.4 x | 34.9 x | 7.72 x | 10.4 x | 10.5 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.51 x | 0.75 x | 0.48 x | - | 0.87 x | 0.85 x |
| EV / Revenue | 0.51 x | 0.75 x | 0.48 x | - | 0.87 x | 0.85 x |
| EV / EBITDA | 6,875,596 x | 32,160,404 x | - | - | - | - |
| EV / FCF | - | - | - | - | - | 31.6 x |
| FCF Yield | - | - | - | - | - | 3.17% |
| Price to Book | 1.48 x | 1.68 x | 1.55 x | - | - | - |
| Nbr of stocks (in thousands) | 60,000 | 60,000 | 60,000 | 60,000 | 65,705 | 66,059 |
| Reference price 2 | 54.40 | 47.00 | 43.60 | 79.80 | 105.0 | 118.0 |
| Announcement Date | 3/29/20 | 3/30/21 | 3/30/22 | 3/30/23 | 3/20/24 | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 6,458 | 3,742 | 5,400 | - | 7,921 | 9,158 |
| EBITDA | 474.7 | 87.68 | - | - | - | - |
| EBIT 1 | 250.6 | -112.4 | 76.31 | - | 677.1 | 862 |
| Operating Margin | 3.88% | -3% | 1.41% | - | 8.55% | 9.41% |
| Earnings before Tax (EBT) 1 | 226.2 | -155.4 | 84.66 | - | 629.5 | 822 |
| Net income 1 | 212.4 | -153.4 | 75.32 | 636.3 | 616.6 | 740 |
| Net margin | 3.29% | -4.1% | 1.39% | - | 7.78% | 8.08% |
| EPS 2 | 4.200 | -2.560 | 1.250 | 10.34 | 10.07 | 11.26 |
| Free Cash Flow 1 | - | - | - | - | - | 247 |
| FCF margin | - | - | - | - | - | 2.7% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | 33.38% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/29/20 | 3/30/21 | 3/30/22 | 3/30/23 | 3/20/24 | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,262 | 1,716 | 2,372 | 2,314 | - | 1,898 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | -10.71 | 78.66 | 215.2 | 207.4 | - | 193.9 |
| Operating Margin | -0.85% | 4.58% | 9.07% | 8.96% | - | 10.22% |
| Earnings before Tax (EBT) 1 | 1.071 | 71.83 | 231.9 | 230.3 | - | 142.7 |
| Net income 1 | 2.18 | 64.84 | 215.2 | 205.3 | 226.5 | 126.7 |
| Net margin | 0.17% | 3.78% | 9.07% | 8.87% | - | 6.68% |
| EPS 2 | 0.0400 | 1.080 | 3.580 | 3.400 | 3.680 | 2.000 |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 11/15/21 | 5/16/22 | 8/29/22 | 11/14/22 | 11/14/23 | 3/20/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | - | - | 247 |
| ROE (net income / shareholders' equity) | 13.6% | -8.68% | - | - | - | 19.5% |
| ROA (Net income/ Total Assets) | 4.88% | -3.76% | - | - | - | 10.5% |
| Assets 1 | 4,352 | 4,077 | - | - | - | 7,061 |
| Book Value Per Share | 36.80 | 27.90 | 28.10 | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - |
| Capex 1 | 87.3 | 50.2 | 116 | - | - | 100 |
| Capex / Sales | 1.35% | 1.34% | 2.15% | - | - | 1.09% |
| Announcement Date | 3/29/20 | 3/30/21 | 3/30/22 | 3/30/23 | 3/20/24 | - |
1TWD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
118
TWD
Average target price
136
TWD
Spread / Average Target
+15.25%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.38% | 239M | |
| +5.80% | 1.21B | |
| -8.63% | 929M | |
| +35.58% | 657M | |
| -12.40% | 207M | |
| -1.32% | 101M | |
| -2.90% | 95.86M | |
| -17.12% | 92.05M | |
| -32.61% | 80.21M | |
| -42.70% | 62.85M |
- Stock Market
- Equities
- 8442 Stock
- Financials WW Holding Inc.
