JETBEST CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40.05 TWD | +0.88% |
|
+2.17% | +11.56% |
| May. 14 | Jetbest Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 21 | Jetbest Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,133 | 985.2 | 896.6 | 873.6 | 826 | 1,179 |
| Enterprise Value (EV) 1 | 997.2 | 869.5 | 736.1 | 764.4 | 639.7 | 891.7 |
| P/E ratio | 16 x | 25.4 x | 30 x | 29.6 x | 15.1 x | 18 x |
| Yield | 5.65% | 5% | 2.2% | 3.01% | 5.57% | 5.01% |
| Capitalization / Revenue | 1.61 x | 1.39 x | 1.53 x | 1.39 x | 1.14 x | 1.82 x |
| EV / Revenue | 1.42 x | 1.23 x | 1.26 x | 1.21 x | 0.88 x | 1.37 x |
| EV / EBITDA | 7.95 x | 9.5 x | 9.95 x | 10.8 x | 7.87 x | 8.45 x |
| EV / FCF | 25.7 x | 21.9 x | 10.7 x | -16.2 x | 7.94 x | 6.84 x |
| FCF Yield | 3.89% | 4.57% | 9.34% | -6.16% | 12.6% | 14.6% |
| Price to Book | 1.22 x | 1.09 x | 1.02 x | 0.99 x | 0.9 x | 1.26 x |
| Nbr of stocks (in thousands) | 32,842 | 32,842 | 32,842 | 32,842 | 32,842 | 32,842 |
| Reference price 2 | 34.50 | 30.00 | 27.30 | 26.60 | 25.15 | 35.90 |
| Announcement Date | 3/29/19 | 3/31/20 | 3/29/21 | 3/28/22 | 3/25/23 | 3/21/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 701.8 | 707.2 | 584.8 | 630.2 | 724.5 | 648.6 |
| EBITDA 1 | 125.4 | 91.55 | 73.94 | 70.65 | 81.23 | 105.5 |
| EBIT 1 | 78.15 | 43.6 | 26.8 | 24.97 | 37.65 | 62.26 |
| Operating Margin | 11.14% | 6.16% | 4.58% | 3.96% | 5.2% | 9.6% |
| Earnings before Tax (EBT) 1 | 87.98 | 47.02 | 34.4 | 28.08 | 56.61 | 68.47 |
| Net income 1 | 70.99 | 38.85 | 29.99 | 29.67 | 55.13 | 66.2 |
| Net margin | 10.12% | 5.49% | 5.13% | 4.71% | 7.61% | 10.21% |
| EPS 2 | 2.150 | 1.180 | 0.9100 | 0.9000 | 1.670 | 2.000 |
| Free Cash Flow 1 | 38.83 | 39.77 | 68.75 | -47.09 | 80.59 | 130.3 |
| FCF margin | 5.53% | 5.62% | 11.76% | -7.47% | 11.12% | 20.1% |
| FCF Conversion (EBITDA) | 30.96% | 43.44% | 92.98% | - | 99.21% | 123.58% |
| FCF Conversion (Net income) | 54.69% | 102.36% | 229.27% | - | 146.17% | 196.89% |
| Dividend per Share 2 | 1.950 | 1.500 | 0.6000 | 0.8000 | 1.400 | 1.800 |
| Announcement Date | 3/29/19 | 3/31/20 | 3/29/21 | 3/28/22 | 3/25/23 | 3/21/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 136 | 116 | 161 | 109 | 186 | 287 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 38.8 | 39.8 | 68.8 | -47.1 | 80.6 | 130 |
| ROE (net income / shareholders' equity) | 7.45% | 4.3% | 3.17% | 2.42% | 4.82% | 5.99% |
| ROA (Net income/ Total Assets) | 4.28% | 2.39% | 1.48% | 1.36% | 2.01% | 3.33% |
| Assets 1 | 1,659 | 1,628 | 2,024 | 2,174 | 2,739 | 1,987 |
| Book Value Per Share 2 | 28.20 | 27.40 | 26.70 | 27.00 | 27.80 | 28.40 |
| Cash Flow per Share 2 | 6.310 | 7.220 | 7.940 | 7.010 | 8.490 | 11.70 |
| Capex 1 | 23.7 | 7.72 | 10.5 | 95.3 | 3.04 | 11.6 |
| Capex / Sales | 3.37% | 1.09% | 1.79% | 15.12% | 0.42% | 1.8% |
| Announcement Date | 3/29/19 | 3/31/20 | 3/29/21 | 3/28/22 | 3/25/23 | 3/21/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +11.56% | 40.53M | |
| +4.76% | 3.83B | |
| +10.41% | 1.81B | |
| +25.33% | 1.11B | |
| -11.80% | 833M | |
| +63.72% | 749M | |
| +30.23% | 644M | |
| +7.62% | 598M | |
| -18.93% | 575M | |
| +33.80% | 573M |
- Stock Market
- Equities
- 4741 Stock
- Financials Jetbest Corporation
