CHIALIN PRECISION INDUSTRIAL CO., LTD. Financials Chialin Precision Industrial Co., Ltd.
Equities
3310
TW0003310009
Electrical Components & Equipment
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 106 TWD | +4.43% |
|
+3.92% | -2.75% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,884 | 1,444 | 1,547 | 1,950 | 2,399 | 6,486 |
| Enterprise Value (EV) 1 | 2,888 | 2,421 | 2,837 | 5,048 | 5,763 | 9,800 |
| P/E ratio | 10.1 x | 8.88 x | 43 x | 40.3 x | 23.5 x | 35.6 x |
| Yield | 10.7% | 5.56% | 4.87% | 5.58% | 6.89% | 3.85% |
| Capitalization / Revenue | 0.69 x | 0.82 x | 1.42 x | 1.54 x | 1.55 x | 3.13 x |
| EV / Revenue | 1.05 x | 1.37 x | 2.6 x | 3.98 x | 3.73 x | 4.73 x |
| EV / EBITDA | 7.41 x | 7.38 x | 18.8 x | 40.7 x | 35.8 x | 39.4 x |
| EV / FCF | 2.09 x | 8.57 x | -25.3 x | -3.83 x | -20.2 x | 60.2 x |
| FCF Yield | 47.9% | 11.7% | -3.95% | -26.1% | -4.94% | 1.66% |
| Price to Book | 1.8 x | 1.42 x | 1.25 x | 1.58 x | 1.72 x | 3.76 x |
| Nbr of stocks (in thousands) | 40,180 | 40,180 | 50,225 | 50,260 | 54,704 | 59,501 |
| Reference price 2 | 46.90 | 35.95 | 30.80 | 38.80 | 43.85 | 109.0 |
| Announcement Date | 4/1/19 | 3/31/20 | 3/30/21 | 3/30/22 | 3/29/23 | 3/20/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,742 | 1,771 | 1,090 | 1,268 | 1,546 | 2,071 |
| EBITDA 1 | 389.9 | 328.2 | 151.1 | 123.9 | 161 | 249 |
| EBIT 1 | 318.3 | 273.3 | 88.61 | 68.7 | 107.4 | 192.8 |
| Operating Margin | 11.61% | 15.43% | 8.13% | 5.42% | 6.95% | 9.31% |
| Earnings before Tax (EBT) 1 | 300 | 251.2 | 54.62 | 79.78 | 170.7 | 234.9 |
| Net income 1 | 271.7 | 203.8 | 39.17 | 66.58 | 133.5 | 224.4 |
| Net margin | 9.91% | 11.5% | 3.59% | 5.25% | 8.64% | 10.83% |
| EPS 2 | 4.630 | 4.050 | 0.7171 | 0.9639 | 1.868 | 3.064 |
| Free Cash Flow 1 | 1,383 | 282.7 | -112.1 | -1,319 | -284.8 | 162.8 |
| FCF margin | 50.45% | 15.96% | -10.28% | -103.99% | -18.42% | 7.86% |
| FCF Conversion (EBITDA) | 354.74% | 86.13% | - | - | - | 65.38% |
| FCF Conversion (Net income) | 509.09% | 138.72% | - | - | - | 72.54% |
| Dividend per Share 2 | 5.000 | 2.000 | 1.499 | 2.166 | 3.020 | 4.200 |
| Announcement Date | 4/1/19 | 3/31/20 | 3/30/21 | 3/30/22 | 3/29/23 | 3/20/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,004 | 977 | 1,290 | 3,098 | 3,365 | 3,315 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.574 x | 2.976 x | 8.535 x | 24.99 x | 20.9 x | 13.31 x |
| Free Cash Flow 1 | 1,383 | 283 | -112 | -1,319 | -285 | 163 |
| ROE (net income / shareholders' equity) | 20.8% | 15.7% | 3.13% | 5.38% | 9.95% | 14% |
| ROA (Net income/ Total Assets) | 4.98% | 5.63% | 1.48% | 0.86% | 1.16% | 1.91% |
| Assets 1 | 5,461 | 3,618 | 2,644 | 7,748 | 11,518 | 11,777 |
| Book Value Per Share 2 | 26.10 | 25.30 | 24.60 | 24.60 | 25.50 | 29.00 |
| Cash Flow per Share 2 | 7.100 | 6.550 | 5.710 | 10.40 | 8.220 | 10.50 |
| Capex 1 | 43.8 | 42.6 | 15.2 | 20.8 | 189 | 31.4 |
| Capex / Sales | 1.6% | 2.41% | 1.39% | 1.64% | 12.21% | 1.51% |
| Announcement Date | 4/1/19 | 3/31/20 | 3/30/21 | 3/30/22 | 3/29/23 | 3/20/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -2.75% | 196M | |
| +6.36% | 45.65B | |
| +184.74% | 5.37B | |
| -17.94% | 2.35B | |
| -20.09% | 2.29B | |
| +167.59% | 1.69B | |
| -2.07% | 1.07B | |
| -33.53% | 1.06B | |
| -15.92% | 898M | |
| +51.72% | 894M |
- Stock Market
- Equities
- 3310 Stock
- Financials Chialin Precision Industrial Co., Ltd.
