Stock 2618 EVA AIRWAYS CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials EVA Airways Corp.

Equities

2618

TW0002618006

Airlines

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-05-23 pm EDT 		5-day change 1st Jan Change
35.5 TWD +0.85% Intraday chart for EVA Airways Corp. -4.05% +12.88%
May. 10 EVA Airways Corp. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 15 EVA Airways Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 66,737 63,824 143,622 150,831 169,844 190,096 -
Enterprise Value (EV) 1 120,326 139,635 204,048 150,831 169,844 160,485 113,407
P/E ratio 18.1 x -19.1 x 21.7 x 21.3 x 7.88 x 9.82 x 14.5 x
Yield 3.25% - 2.15% 2.84% - 4.21% 2.71%
Capitalization / Revenue 0.37 x 0.72 x 1.38 x 1.09 x 0.9 x 0.89 x 0.9 x
EV / Revenue 0.66 x 1.57 x 1.96 x 1.09 x 0.9 x 0.75 x 0.54 x
EV / EBITDA 3.29 x 5.18 x 5.26 x 3.84 x 3.17 x 3.02 x 2.49 x
EV / FCF 9.12 x -21.2 x 9.21 x 2.53 x - 3.86 x 1.91 x
FCF Yield 11% -4.71% 10.9% 39.5% - 25.9% 52.3%
Price to Book 1.01 x 0.9 x 1.68 x 1.72 x - 1.58 x 1.5 x
Nbr of stocks (in thousands) 4,853,569 4,853,569 5,138,539 5,358,125 5,400,444 5,400,444 -
Reference price 2 13.75 13.15 27.95 28.15 31.45 35.20 35.20
Announcement Date 3/18/20 3/21/21 3/14/22 3/16/23 3/15/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 181,275 89,049 103,872 138,069 187,813 212,680 210,889
EBITDA 1 36,557 26,961 38,783 39,296 53,632 53,096 45,504
EBIT 1 9,443 -827.1 10,358 9,798 25,649 27,242 18,243
Operating Margin 5.21% -0.93% 9.97% 7.1% 13.66% 12.81% 8.65%
Earnings before Tax (EBT) 1 6,058 -4,319 7,802 9,469 26,487 26,977 19,176
Net income 1 3,982 -3,362 6,608 7,091 21,594 19,378 13,164
Net margin 2.2% -3.78% 6.36% 5.14% 11.5% 9.11% 6.24%
EPS 2 0.7600 -0.6900 1.290 1.320 3.990 3.585 2.434
Free Cash Flow 1 13,195 -6,581 22,148 59,547 - 41,595 59,294
FCF margin 7.28% -7.39% 21.32% 43.13% - 19.56% 28.12%
FCF Conversion (EBITDA) 36.09% - 57.11% 151.53% - 78.34% 130.3%
FCF Conversion (Net income) 331.33% - 335.15% 839.72% - 214.65% 450.41%
Dividend per Share 2 0.4473 - 0.6000 0.8000 - 1.483 0.9527
Announcement Date 3/18/20 3/21/21 3/14/22 3/16/23 3/15/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 34,217 30,090 33,331 35,205 39,442 44,426 48,609 53,263 41,514 51,915 51,360 53,743 53,731 50,552 49,735
EBITDA 1 16,155 11,456 9,712 8,787 9,342 13,724 15,201 15,363 9,344 14,057 12,320 14,173 14,714 - -
EBIT 1 9,009 4,205 2,466 1,258 1,869 6,273 7,763 7,870 3,744 6,654 6,766 7,412 6,959 4,956 3,870
Operating Margin 26.33% 13.97% 7.4% 3.57% 4.74% 14.12% 15.97% 14.78% 9.02% 12.82% 13.17% 13.79% 12.95% 9.8% 7.78%
Earnings before Tax (EBT) 1 8,521 4,236 2,496 1,890 846.2 5,911 7,997 8,051 4,528 6,481 6,687 7,387 6,533 4,566 3,480
Net income 1 7,178 3,350 1,803 1,237 702.3 4,498 5,941 5,958 5,198 4,712 4,496 5,063 4,942 3,465 2,576
Net margin 20.98% 11.13% 5.41% 3.51% 1.78% 10.12% 12.22% 11.19% 12.52% 9.08% 8.75% 9.42% 9.2% 6.85% 5.18%
EPS 2 1.400 0.6400 0.3400 0.2200 0.1200 0.8400 1.100 1.100 0.9500 0.8700 0.8480 0.9360 0.9140 0.6400 0.4800
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 3/14/22 5/6/22 8/3/22 11/2/22 3/16/23 5/12/23 8/10/23 11/7/23 3/15/24 5/10/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 53,589 75,811 60,425 - - - -
Net Cash position 1 - - - - - 29,611 76,689
Leverage (Debt/EBITDA) 1.466 x 2.812 x 1.558 x - - - -
Free Cash Flow 1 13,195 -6,581 22,148 59,547 - 41,595 59,294
ROE (net income / shareholders' equity) 5.91% -4.73% 8.45% 8.17% - 15.9% 10.4%
ROA (Net income/ Total Assets) 1.33% -0.98% 2.02% 2.2% - 5.27% 3.83%
Assets 1 298,715 342,919 327,445 322,332 - 367,698 343,418
Book Value Per Share 2 13.60 14.60 16.70 16.40 - 22.20 23.50
Cash Flow per Share 2 7.090 1.100 6.810 11.80 - 6.800 7.410
Capex 1 23,959 11,951 12,827 3,605 - 10,541 11,417
Capex / Sales 13.22% 13.42% 12.35% 2.61% - 4.96% 5.41%
Announcement Date 3/18/20 3/21/21 3/14/22 3/16/23 3/15/24 - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for EVA Airways Corp.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
35.2 TWD
Average target price
38.57 TWD
Spread / Average Target
+9.58%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Airlines

1st Jan change Capi.
EVA AIRWAYS CORP. Stock EVA Airways Corp.
+11.92% 5.89B
DELTA AIR LINES, INC. Stock Delta Air Lines, Inc.
+27.27% 33.04B
RYANAIR HOLDINGS PLC Stock Ryanair Holdings plc
-3.98% 22.97B
INTERGLOBE AVIATION LIMITED Stock InterGlobe Aviation Limited
+43.58% 20.39B
SINGAPORE AIRLINES LIMITED Stock Singapore Airlines Limited
+1.83% 17.7B
UNITED AIRLINES HOLDINGS, INC. Stock United Airlines Holdings, Inc.
+25.45% 17.02B
AIR CHINA LIMITED Stock Air China Limited
-12.35% 15.06B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI Stock Türk Hava Yollari Anonim Ortakligi
+39.11% 13.6B
CHINA SOUTHERN AIRLINES COMPANY LIMITED Stock China Southern Airlines Company Limited
-2.42% 13.09B
CHINA EASTERN AIRLINES CORPORATION LIMITED Stock China Eastern Airlines Corporation Limited
+2.06% 10.8B
Other Airlines
  1. Stock Market
  2. Equities
  3. 2618 Stock
  4. Financials EVA Airways Corp.