Stock 1570 DE POAN PNEUMATIC CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials De Poan Pneumatic Corp.

Equities

1570

TW0001570000

Industrial Machinery & Equipment

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-06-27 pm EDT 		5-day change 1st Jan Change
32.2 TWD -2.28% Intraday chart for De Poan Pneumatic Corp. -13.56% +51.89%
May. 15 De Poan Pneumatic Corp. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 25 De Poan Pneumatic Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 628.3 728.7 677.2 1,197 867.8 1,092
Enterprise Value (EV) 1 291.5 389.2 245.8 771.4 507.2 697
P/E ratio 7.53 x 9.96 x 14.1 x 8.91 x 8.03 x 58.9 x
Yield 6.56% 5.65% 6.08% 4.3% 5.93% 4.72%
Capitalization / Revenue 0.98 x 1.16 x 1.22 x 1.73 x 1.35 x 2.77 x
EV / Revenue 0.45 x 0.62 x 0.44 x 1.12 x 0.79 x 1.77 x
EV / EBITDA 2.59 x 3.57 x 3.05 x 6.5 x 4.38 x 36.4 x
EV / FCF 14 x 11.6 x 1.9 x -15 x 21.7 x 8.17 x
FCF Yield 7.13% 8.62% 52.6% -6.65% 4.62% 12.2%
Price to Book 0.85 x 0.95 x 0.88 x 1.38 x 0.95 x 1.21 x
Nbr of stocks (in thousands) 51,501 51,501 51,501 51,501 51,501 51,501
Reference price 2 12.20 14.15 13.15 23.25 16.85 21.20
Announcement Date 3/29/19 3/31/20 3/31/21 3/31/22 3/31/23 3/25/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 642.3 626.7 556 691.1 641 393.7
EBITDA 1 112.4 109.1 80.7 118.7 115.9 19.14
EBIT 1 91.44 89.48 64.66 105.8 104.4 9.442
Operating Margin 14.24% 14.28% 11.63% 15.31% 16.29% 2.4%
Earnings before Tax (EBT) 1 105.8 93.78 60.92 171.4 138.8 25.96
Net income 1 83.51 73.3 47.86 134.5 108.1 18.65
Net margin 13% 11.7% 8.61% 19.46% 16.87% 4.74%
EPS 2 1.620 1.420 0.9294 2.610 2.099 0.3600
Free Cash Flow 1 20.78 33.54 129.2 -51.29 23.43 85.27
FCF margin 3.23% 5.35% 23.24% -7.42% 3.65% 21.66%
FCF Conversion (EBITDA) 18.48% 30.76% 160.1% - 20.22% 445.43%
FCF Conversion (Net income) 24.88% 45.76% 269.94% - 21.67% 457.14%
Dividend per Share 2 0.8000 0.8000 0.8000 1.000 1.000 1.000
Announcement Date 3/29/19 3/31/20 3/31/21 3/31/22 3/31/23 3/25/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 337 340 431 426 361 395
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 20.8 33.5 129 -51.3 23.4 85.3
ROE (net income / shareholders' equity) 11.7% 9.76% 6.22% 16.4% 12.2% 2.06%
ROA (Net income/ Total Assets) 6.41% 6.21% 4.33% 6.58% 6.19% 0.57%
Assets 1 1,304 1,181 1,105 2,046 1,747 3,255
Book Value Per Share 2 14.30 14.90 15.00 16.80 17.70 17.50
Cash Flow per Share 2 2.850 2.810 2.210 2.720 3.160 2.080
Capex 1 18.1 9.38 6.7 2.5 9.17 2.49
Capex / Sales 2.82% 1.5% 1.2% 0.36% 1.43% 0.63%
Announcement Date 3/29/19 3/31/20 3/31/21 3/31/22 3/31/23 3/25/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Industrial Machinery & Equipment

1st Jan change Capi.
DE POAN PNEUMATIC CORP. Stock De Poan Pneumatic Corp.
+51.89% 51.05M
ATLAS COPCO AB Stock Atlas Copco AB
+14.78% 87.45B
PARKER-HANNIFIN CORPORATION Stock Parker-Hannifin Corporation
+9.79% 65.02B
INGERSOLL RAND INC. Stock Ingersoll Rand Inc.
+17.46% 36.65B
XYLEM INC. Stock Xylem Inc.
+18.60% 32.88B
FORTIVE CORPORATION Stock Fortive Corporation
+0.64% 26.09B
FANUC CORPORATION Stock Fanuc Corporation
+7.14% 25.92B
SANDVIK AB Stock Sandvik AB
-2.61% 25.14B
DOVER CORPORATION Stock Dover Corporation
+17.32% 24.8B
TECHTRONIC INDUSTRIES CO. LTD. Stock Techtronic Industries Co. Ltd.
-4.14% 20.94B
Other Industrial Machinery & Equipment
  1. Stock Market
  2. Equities
  3. 1570 Stock
  4. Financials De Poan Pneumatic Corp.