Stock 1477 MAKALOT INDUSTRIAL CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Makalot Industrial Co., Ltd.

Equities

1477

TW0001477008

Apparel & Accessories

End-of-day quote Taiwan S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
385 TWD +0.79% Intraday chart for Makalot Industrial Co., Ltd. +3.77% +8.60%
May. 03 Makalot Industrial Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
May. 03 Global Trading Int'l Corp announced that it expects to receive $0.2 million in funding from Makalot Industrial Co., Ltd. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 34,627 42,103 59,739 56,353 85,738 93,115 - -
Enterprise Value (EV) 1 33,608 43,084 59,207 55,526 85,738 92,448 92,082 92,470
P/E ratio 18.3 x 20.6 x 22.2 x 16 x 21.5 x 21 x 18.9 x 17.4 x
Yield 3.17% 4.18% 3.85% 6.22% - 4.29% 4.63% 4.96%
Capitalization / Revenue 1.28 x 1.69 x 2.06 x 1.76 x 2.64 x 2.57 x 2.34 x 2.19 x
EV / Revenue 1.24 x 1.73 x 2.05 x 1.73 x 2.64 x 2.55 x 2.31 x 2.18 x
EV / EBITDA 11.2 x 13.5 x 15.1 x 11.1 x 15.9 x 14.8 x 13.1 x 12.2 x
EV / FCF 27.9 x 1,492 x 22.6 x 16.7 x 16.1 x 22.2 x 20.4 x 18.4 x
FCF Yield 3.58% 0.07% 4.42% 5.97% 6.19% 4.5% 4.9% 5.43%
Price to Book 3.81 x 4.17 x 4.36 x 3.67 x - 5.64 x 5.36 x 4.99 x
Nbr of stocks (in thousands) 219,857 219,857 241,857 241,857 241,857 241,857 - -
Reference price 2 157.5 191.5 247.0 233.0 354.5 385.0 385.0 385.0
Announcement Date 3/22/20 3/21/21 3/23/22 3/15/23 3/13/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 27,048 24,924 28,931 32,083 32,459 36,194 39,786 42,473
EBITDA 1 3,009 3,200 3,912 4,994 5,388 6,264 7,021 7,560
EBIT 1 2,490 2,666 3,381 4,432 4,840 5,673 6,385 6,892
Operating Margin 9.21% 10.7% 11.69% 13.81% 14.91% 15.67% 16.05% 16.23%
Earnings before Tax (EBT) 1 2,450 2,717 3,398 4,589 5,027 5,689 6,362 6,836
Net income 1 1,905 2,056 2,655 3,515 3,991 4,428 4,926 5,308
Net margin 7.04% 8.25% 9.18% 10.95% 12.3% 12.23% 12.38% 12.5%
EPS 2 8.620 9.300 11.15 14.53 16.50 18.35 20.40 22.14
Free Cash Flow 1 1,203 28.88 2,614 3,317 5,309 4,158 4,509 5,023
FCF margin 4.45% 0.12% 9.04% 10.34% 16.36% 11.49% 11.33% 11.83%
FCF Conversion (EBITDA) 39.99% 0.9% 66.84% 66.42% 98.55% 66.39% 64.22% 66.44%
FCF Conversion (Net income) 63.17% 1.4% 98.47% 94.38% 133.03% 93.92% 91.54% 94.64%
Dividend per Share 2 5.000 8.000 9.500 14.50 - 16.51 17.81 19.09
Announcement Date 3/22/20 3/21/21 3/23/22 3/15/23 3/13/24 - - -
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 7,696 7,972 7,341 9,407 7,363 7,834 7,224 9,272 8,128 8,608 7,870 10,388 9,219 9,536 8,650
EBITDA 1 927.4 1,252 1,107 1,425 1,211 1,352 1,124 1,609 1,302 1,490 1,422 2,001 1,634 - -
EBIT 1 793.8 1,113 968.1 1,285 1,065 1,217 990.5 1,472 1,160 1,352 1,169 1,708 1,380 1,513 1,323
Operating Margin 10.31% 13.97% 13.19% 13.66% 14.47% 15.53% 13.71% 15.87% 14.28% 15.7% 14.86% 16.44% 14.97% 15.86% 15.3%
Earnings before Tax (EBT) 1 841.5 1,131 947.1 1,510 1,000 1,206 1,048 1,648 1,126 1,419 1,141 1,703 1,378 1,484 1,271
Net income 1 670.1 893.3 734 1,110 777.3 947.9 804.6 1,323 915.9 1,119 875.9 1,311 1,087 1,148 955.1
Net margin 8.71% 11.21% 10% 11.8% 10.56% 12.1% 11.14% 14.27% 11.27% 13% 11.13% 12.62% 11.79% 12.04% 11.04%
EPS 2 2.750 3.680 3.020 4.570 3.210 3.920 3.330 5.470 3.780 4.630 3.622 5.422 4.493 4.803 4.086
Dividend per Share 2 9.500 - - - - - - - - - - 16.40 - - -
Announcement Date 3/23/22 5/6/22 8/4/22 11/4/22 3/15/23 5/5/23 8/2/23 11/2/23 3/13/24 5/3/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 982 - - - - - -
Net Cash position 1 1,020 - 531 827 - 667 1,033 645
Leverage (Debt/EBITDA) - 0.3068 x - - - - - -
Free Cash Flow 1 1,203 28.9 2,614 3,317 5,309 4,159 4,509 5,023
ROE (net income / shareholders' equity) 21.3% 21.4% 22.3% 24.2% 25.6% 28.9% 31.4% 33.5%
ROA (Net income/ Total Assets) 13.4% 12.3% 13% 15.1% 16.2% 17.4% 18.9% 19.9%
Assets 1 14,207 16,695 20,429 23,326 24,652 25,489 26,049 26,669
Book Value Per Share 2 41.40 45.90 56.70 63.50 - 68.20 71.80 77.10
Cash Flow per Share 2 7.660 3.410 12.70 15.30 - 22.10 22.80 26.50
Capex 1 488 724 399 398 476 839 646 697
Capex / Sales 1.8% 2.9% 1.38% 1.24% 1.47% 2.32% 1.62% 1.64%
Announcement Date 3/22/20 3/21/21 3/23/22 3/15/23 3/13/24 - - -
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 Makalot Industrial Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
385 TWD
Average target price
438.8 TWD
Spread / Average Target
+13.97%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Apparel & Accessories

1st Jan change Capi.
MAKALOT INDUSTRIAL CO., LTD. Stock Makalot Industrial Co., Ltd.
+8.60% 2.86B
LVMH Stock LVMH
+0.18% 397B
CHRISTIAN DIOR SE Stock Christian Dior SE
-0.78% 137B
LULULEMON ATHLETICA INC. Stock lululemon athletica Inc.
-38.99% 39.28B
MONCLER S.P.A. Stock Moncler S.p.A.
+9.95% 17.95B
RALPH LAUREN CORPORATION Stock Ralph Lauren Corporation
+29.60% 11.68B
LEVI STRAUSS & CO. Stock Levi Strauss & Co.
+45.16% 9.56B
PVH CORP. Stock PVH Corp.
-1.73% 6.79B
LI NING COMPANY LIMITED Stock Li Ning Company Limited
-2.63% 6.59B
GILDAN ACTIVEWEAR INC. Stock Gildan Activewear Inc.
+18.99% 6.44B
Other Apparel & Accessories
  1. Stock Market
  2. Equities
  3. 1477 Stock
  4. Financials Makalot Industrial Co., Ltd.