Stock 2373 AURORA CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Aurora Corporation

Equities

2373

TW0002373008

Office Equipment

End-of-day quote Taiwan S.E.
Other stock markets
 23:00:00 05/05/2024 BST 		5-day change 1st Jan Change
73.6 TWD +0.14% Intraday chart for Aurora Corporation +0.68% -3.16%
03-27 Aurora Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Aurora Corporation Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 21,565 20,156 19,887 20,089 17,427 17,002
Enterprise Value (EV) 1 18,104 18,001 17,431 18,076 16,624 16,266
P/E ratio 14.2 x 14.7 x 13.9 x 14.5 x 13.4 x 15.7 x
Yield 6.22% 6.66% 6.75% 6.68% 6.03% 5.39%
Capitalization / Revenue 1.5 x 1.48 x 1.54 x 1.48 x 1.39 x 1.47 x
EV / Revenue 1.26 x 1.32 x 1.35 x 1.33 x 1.32 x 1.41 x
EV / EBITDA 9.82 x 11.4 x 10.1 x 9.48 x 10.1 x 11.3 x
EV / FCF 17.5 x 21.6 x 14.4 x 17.1 x 44.9 x 10.8 x
FCF Yield 5.73% 4.63% 6.94% 5.86% 2.23% 9.26%
Price to Book 2.84 x 2.79 x 2.61 x 2.64 x 2.32 x 2.3 x
Nbr of stocks (in thousands) 223,706 223,706 223,706 223,706 223,706 223,706
Reference price 2 96.40 90.10 88.90 89.80 77.90 76.00
Announcement Date 01/04/19 31/03/20 31/03/21 29/03/22 29/03/23 27/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 14,344 13,605 12,951 13,577 12,576 11,533
EBITDA 1 1,844 1,583 1,733 1,907 1,653 1,443
EBIT 1 1,466 1,371 1,517 1,469 1,222 1,032
Operating Margin 10.22% 10.07% 11.72% 10.82% 9.72% 8.94%
Earnings before Tax (EBT) 1 2,010 1,933 2,025 2,020 1,810 1,483
Net income 1 1,523 1,375 1,438 1,392 1,309 1,092
Net margin 10.62% 10.1% 11.11% 10.25% 10.41% 9.46%
EPS 2 6.770 6.110 6.390 6.180 5.820 4.850
Free Cash Flow 1 1,037 832.8 1,210 1,060 370.6 1,506
FCF margin 7.23% 6.12% 9.34% 7.81% 2.95% 13.06%
FCF Conversion (EBITDA) 56.24% 52.61% 69.84% 55.57% 22.43% 104.34%
FCF Conversion (Net income) 68.07% 60.58% 84.14% 76.16% 28.3% 137.99%
Dividend per Share 2 6.000 6.000 6.000 6.000 4.700 4.100
Announcement Date 01/04/19 31/03/20 31/03/21 29/03/22 29/03/23 27/03/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 3,461 2,155 2,457 2,012 802 735
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 1,037 833 1,210 1,060 371 1,506
ROE (net income / shareholders' equity) 19.2% 17.6% 18% 17.1% 16% 13.4%
ROA (Net income/ Total Assets) 5.43% 4.98% 5.39% 5.06% 4.18% 3.56%
Assets 1 28,071 27,596 26,672 27,525 31,289 30,647
Book Value Per Share 2 33.90 32.20 34.10 34.00 33.60 33.00
Cash Flow per Share 2 30.30 25.80 24.30 12.00 9.920 12.20
Capex 1 215 230 641 604 457 361
Capex / Sales 1.5% 1.69% 4.95% 4.45% 3.63% 3.13%
Announcement Date 01/04/19 31/03/20 31/03/21 29/03/22 29/03/23 27/03/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Office Equipment Wholesale

1st Jan change Capi.
AURORA CORPORATION Stock Aurora Corporation
-3.16% 509M
CANON MARKETING JAPAN INC. Stock Canon Marketing Japan Inc.
+1.36% 3.68B
PRODUCTIVE BUSINESS SOLUTIONS LIMITED Stock Productive Business Solutions Limited
-14.04% 288M
FORVAL CORPORATION Stock Forval Corporation
-8.97% 222M
PT ASTRA GRAPHIA TBK Stock PT Astra Graphia Tbk
-14.53% 64.68M
Office Equipment Wholesale
  1. Stock Market
  2. Equities
  3. 2373 Stock
  4. Financials Aurora Corporation