Financials Power Wind Health Industry Incorporated

Equities

8462

TW0008462003

Leisure & Recreation

End-of-day quote Taiwan S.E. 06:00:00 2024-07-01 pm EDT 5-day change 1st Jan Change
117 TWD -0.85% Intraday chart for Power Wind Health Industry Incorporated 0.00% -4.88%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 14,002 11,650 10,485 9,452 9,763 9,283 -
Enterprise Value (EV) 1 14,061 11,782 10,485 9,452 9,763 9,283 9,283
P/E ratio 29.4 x 28.7 x -70.9 x 127 x 82 x 21.1 x 14.8 x
Yield 2.64% 3.71% - - - - -
Capitalization / Revenue 3.97 x 3.17 x 4.02 x 2.62 x 2.27 x 1.81 x 1.63 x
EV / Revenue 3.97 x 3.17 x 4.02 x 2.62 x 2.27 x 1.81 x 1.63 x
EV / EBITDA 9.82 x 8.26 x 14.5 x 8.19 x - 5.34 x 4.61 x
EV / FCF 36,235,495 x 15,902,537 x - - - - -
FCF Yield 0% 0% - - - - -
Price to Book 6.83 x 5.49 x 6.34 x 5.21 x - 4.55 x -
Nbr of stocks (in thousands) 76,996 77,421 77,381 79,428 79,375 79,346 -
Reference price 2 181.9 150.5 135.5 119.0 123.0 117.0 117.0
Announcement Date 3/15/20 3/14/21 3/11/22 2/22/23 3/13/24 - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 3,527 3,680 2,606 3,606 4,296 5,121 5,705
EBITDA 1 1,425 1,410 724.5 1,154 - 1,740 2,014
EBIT 1 646.5 551.4 -193 143.9 218.6 612 833
Operating Margin 18.33% 14.98% -7.41% 3.99% 5.09% 11.95% 14.6%
Earnings before Tax (EBT) 1 595.8 508.6 -191.5 91.61 145.2 552 784
Net income 1 470.1 401 -142.3 71.01 112.1 440 627
Net margin 13.33% 10.9% -5.46% 1.97% 2.61% 8.59% 10.99%
EPS 2 6.195 5.238 -1.910 0.9400 1.500 5.550 7.900
Free Cash Flow 386.4 732.6 - - - - -
FCF margin 10.96% 19.91% - - - - -
FCF Conversion (EBITDA) 27.11% 51.95% - - - - -
FCF Conversion (Net income) 82.19% 182.67% - - - - -
Dividend per Share 4.798 5.581 - - - - -
Announcement Date 3/15/20 3/14/21 3/11/22 2/22/23 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 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 876.5 903.8 836.1 919.5 947 950.3 - 1,145 1,143 1,258 1,355 1,366 1,321 1,400
EBITDA - - - - - - - - - - - - - -
EBIT 1 77.96 96.28 17.48 21.69 8.448 3.551 - 92.22 81.52 145 188 197 161 209
Operating Margin 8.89% 10.65% 2.09% 2.36% 0.89% 0.37% - 8.05% 7.13% 11.53% 13.87% 14.42% 12.19% 14.93%
Earnings before Tax (EBT) 1 68.84 80.12 5.846 4.078 1.566 -23.23 - 69.51 61.47 131 178 181 146 194
Net income 1 113.2 62.84 4.295 2.164 1.706 -22.99 51.45 54.5 48.11 105 142 145 116 155
Net margin 12.91% 6.95% 0.51% 0.24% 0.18% -2.42% - 4.76% 4.21% 8.35% 10.48% 10.61% 8.78% 11.07%
EPS 2 1.520 0.8200 0.0600 0.0200 0.0400 -0.3100 0.6800 0.7300 0.6100 1.320 1.790 1.830 1.470 1.950
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 3/11/22 5/5/22 8/11/22 11/11/22 2/22/23 5/10/23 11/7/23 3/13/24 5/9/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 58.8 132 - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) 0.0413 x 0.0935 x - - - - -
Free Cash Flow 386 733 - - - - -
ROE (net income / shareholders' equity) 25.8% 19.2% -7.53% 4.23% - 22.2% 27.4%
ROA (Net income/ Total Assets) 9.24% 5.61% -1.84% 0.81% - 6.46% 7.96%
Assets 1 5,087 7,147 7,714 8,758 - 6,811 7,877
Book Value Per Share 2 26.60 27.40 21.40 22.80 - 25.70 -
Cash Flow per Share 17.00 18.40 - - - - -
Capex 1 913 677 721 461 - 800 800
Capex / Sales 25.89% 18.4% 27.66% 12.78% - 15.62% 14.02%
Announcement Date 3/15/20 3/14/21 3/11/22 2/22/23 3/13/24 - -
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
117 TWD
Average target price
147 TWD
Spread / Average Target
+25.64%
Consensus
  1. Stock Market
  2. Equities
  3. 8462 Stock
  4. Financials Power Wind Health Industry Incorporated