Stock 6882 REALLUSION INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Reallusion Inc.

Equities

6882

TW0006882004

IT Services & Consulting

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-07-11 pm EDT 		5-day change 1st Jan Change
30 TWD -0.33% Intraday chart for Reallusion Inc. -3.23% -27.80%
Apr. 18 Reallusion Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Reallusion Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2023 CI

Valuation

Fiscal Period: December 2022 2023
Capitalization 1 755.6 956.2
Enterprise Value (EV) 1 467.1 698.8
P/E ratio 15.7 x 34.3 x
Yield 6.34% 3.63%
Capitalization / Revenue 2.25 x 2.92 x
EV / Revenue 1.39 x 2.13 x
EV / EBITDA 9.74 x 21.5 x
EV / FCF 11,644,814 x 30,219,222 x
FCF Yield 0% 0%
Price to Book 2.21 x 2.94 x
Nbr of stocks (in thousands) 22,828 23,014
Reference price 2 33.10 41.55
Announcement Date 4/25/23 4/18/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 177.8 215.1 322.4 336 335.9 328
EBITDA 1 -20.01 18.92 90.97 69.28 47.95 32.52
EBIT 1 -22.08 15.76 87.81 64.62 43.05 28
Operating Margin -12.42% 7.33% 27.24% 19.23% 12.82% 8.54%
Earnings before Tax (EBT) 1 -16.99 18.43 87.77 65.61 58.22 31.67
Net income 1 -19.12 17.83 76.54 56.25 48.98 28.23
Net margin -10.76% 8.29% 23.74% 16.74% 14.58% 8.61%
EPS 2 -0.8898 0.8262 3.410 2.530 2.110 1.210
Free Cash Flow - 27.78 79.75 40.14 40.11 23.12
FCF margin - 12.92% 24.74% 11.95% 11.94% 7.05%
FCF Conversion (EBITDA) - 146.83% 87.66% 57.95% 83.65% 71.11%
FCF Conversion (Net income) - 155.81% 104.19% 71.37% 81.88% 81.92%
Dividend per Share - - 0.7874 2.176 2.100 1.510
Announcement Date 1/19/22 1/19/22 1/19/22 4/7/22 4/25/23 4/18/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 136 169 234 243 289 257
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - 27.8 79.7 40.1 40.1 23.1
ROE (net income / shareholders' equity) - 11.4% 37.7% 21.6% 15.7% 8.47%
ROA (Net income/ Total Assets) - 4.95% 20.8% 12% 6.93% 4.23%
Assets 1 - 360.4 367.8 468.1 706.3 667.2
Book Value Per Share 2 6.870 7.650 11.20 13.00 15.00 14.10
Cash Flow per Share 2 5.920 6.170 11.40 11.80 12.90 12.00
Capex 1 1.34 2.21 4.61 7.58 1.93 1.12
Capex / Sales 0.75% 1.03% 1.43% 2.25% 0.58% 0.34%
Announcement Date 1/19/22 1/19/22 1/19/22 4/7/22 4/25/23 4/18/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other IT Services & Consulting

1st Jan change Capi.
REALLUSION INC. Stock Reallusion Inc.
-27.80% 21.52M
ACCENTURE PLC Stock Accenture plc
-11.48% 187B
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+10.30% 170B
IBM Stock IBM
+11.75% 164B
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+2.17% 96.44B
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+45.43% 90.15B
RELX PLC Stock RELX PLC
+14.98% 85.2B
INFOSYS LIMITED Stock Infosys Limited
+10.94% 81.97B
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
+6.42% 49.04B
SNOWFLAKE INC. Stock Snowflake Inc.
-31.78% 46.27B
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 6882 Stock
  4. Financials Reallusion Inc.