BON FAME CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 97.2 TWD | +0.83% |
|
-3.28% | +6.35% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,875 | 3,031 | 2,224 | 2,279 | 3,224 | 4,760 |
| Enterprise Value (EV) 1 | 2,369 | 2,814 | 2,128 | 2,473 | 3,085 | 4,445 |
| P/E ratio | 8.85 x | 14.1 x | 12.8 x | 11 x | 6.44 x | 10.5 x |
| Yield | 5.43% | 3.44% | 4.68% | 5.71% | 8.08% | 6.56% |
| Capitalization / Revenue | 0.92 x | 1.05 x | 0.98 x | 0.81 x | 1.03 x | 1.37 x |
| EV / Revenue | 0.76 x | 0.97 x | 0.94 x | 0.88 x | 0.98 x | 1.28 x |
| EV / EBITDA | 7.18 x | 9.97 x | 7.3 x | 7.25 x | 6.63 x | 7.35 x |
| EV / FCF | 8.9 x | 44.9 x | 8.56 x | -15.3 x | 7.32 x | 13.9 x |
| FCF Yield | 11.2% | 2.23% | 11.7% | -6.55% | 13.7% | 7.19% |
| Price to Book | 2.18 x | 2.26 x | 1.58 x | 1.51 x | 1.68 x | 2.18 x |
| Nbr of stocks (in thousands) | 52,082 | 52,082 | 52,082 | 52,082 | 52,082 | 52,082 |
| Reference price 2 | 55.20 | 58.20 | 42.70 | 43.75 | 61.90 | 91.40 |
| Announcement Date | 4/1/19 | 3/31/20 | 3/31/21 | 3/29/22 | 3/25/23 | 3/22/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,122 | 2,887 | 2,269 | 2,821 | 3,141 | 3,466 |
| EBITDA 1 | 330 | 282.3 | 291.6 | 341 | 465.3 | 604.9 |
| EBIT 1 | 315.5 | 253.2 | 258.9 | 290.9 | 414 | 552.2 |
| Operating Margin | 10.11% | 8.77% | 11.41% | 10.31% | 13.18% | 15.93% |
| Earnings before Tax (EBT) 1 | 373.4 | 254.5 | 202.1 | 250.9 | 547.1 | 627.3 |
| Net income 1 | 325.8 | 215.2 | 174.5 | 208.6 | 503.5 | 489.9 |
| Net margin | 10.43% | 7.45% | 7.69% | 7.39% | 16.03% | 14.14% |
| EPS 2 | 6.240 | 4.120 | 3.340 | 3.990 | 9.610 | 8.740 |
| Free Cash Flow 1 | 266.2 | 62.64 | 248.7 | -162 | 421.2 | 319.5 |
| FCF margin | 8.52% | 2.17% | 10.96% | -5.74% | 13.41% | 9.22% |
| FCF Conversion (EBITDA) | 80.66% | 22.19% | 85.3% | - | 90.51% | 52.82% |
| FCF Conversion (Net income) | 81.71% | 29.11% | 142.56% | - | 83.64% | 65.22% |
| Dividend per Share 2 | 3.000 | 2.000 | 2.000 | 2.500 | 5.000 | 6.000 |
| Announcement Date | 4/1/19 | 3/31/20 | 3/31/21 | 3/29/22 | 3/25/23 | 3/22/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 195 | - | - |
| Net Cash position 1 | 506 | 218 | 96 | - | 139 | 315 |
| Leverage (Debt/EBITDA) | - | - | - | 0.5708 x | - | - |
| Free Cash Flow 1 | 266 | 62.6 | 249 | -162 | 421 | 320 |
| ROE (net income / shareholders' equity) | 25.8% | 16.2% | 12.7% | 14.3% | 29.3% | 23.7% |
| ROA (Net income/ Total Assets) | 7.82% | 5.95% | 5.56% | 5.65% | 7.17% | 8.13% |
| Assets 1 | 4,167 | 3,618 | 3,139 | 3,690 | 7,020 | 6,023 |
| Book Value Per Share 2 | 25.30 | 25.80 | 27.10 | 29.10 | 36.80 | 42.00 |
| Cash Flow per Share 2 | 19.00 | 17.70 | 16.70 | 14.80 | 25.00 | 32.50 |
| Capex 1 | 4.47 | 145 | 104 | 21.6 | 12.1 | 54.4 |
| Capex / Sales | 0.14% | 5.04% | 4.6% | 0.77% | 0.38% | 1.57% |
| Announcement Date | 4/1/19 | 3/31/20 | 3/31/21 | 3/29/22 | 3/25/23 | 3/22/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +6.35% | 155M | |
| -26.98% | 291M | |
| +1.00% | 167M |
- Stock Market
- Equities
- 8433 Stock
- Financials Bon Fame Co., Ltd.
