Valuation B'in Live Co., Ltd.

Equities

End-of-day quote Taiwan S.E. Other stock markets 10/09/2024			5-day change	1st Jan Change
80.30 ^TWD	-1.95%		-5.19%	-11.23%

08-09	B'in Live Co., Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
07-03	B'in Live Co., Ltd. Announces Cash Dividend, Payable on August 21, 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	1,952	1,796	1,427	1,477	1,822	4,430
Change	-	-7.97%	-20.58%	3.49%	23.42%	143.08%
Enterprise Value (EV) ¹	1,566	1,557	1,050	1,226	1,419	3,827
Change	-	-0.58%	-32.55%	16.78%	15.7%	169.74%
P/E ratio	22.6x	562x	-9.77x	-16.7x	-132x	15x
PBR	2.9x	2.97x	2.22x	2.58x	3.23x	5.12x
PEG	-	-5.8x	0x	0.4x	1.6x	-0x
Capitalization / Revenue	1.37x	1.48x	1.79x	1.76x	1.4x	1.73x
EV / Revenue	1.1x	1.28x	1.32x	1.46x	1.09x	1.5x
EV / EBITDA	8.33x	18x	-14x	-162x	18.7x	10.4x
EV / EBIT	13.5x	265x	-7.06x	-14.9x	-479x	14x
EV / FCF	14.8x	18.2x	18x	-18.2x	9.04x	26.2x
FCF Yield	6.78%	5.49%	5.56%	-5.5%	11.1%	3.81%
Dividend per Share ²	1.237	0.0866	-	-	-	3.182
Rate of return	2.73%	0.2%	-	-	-	3.52%
EPS ²	2.004	0.0755	-3.002	-1.815	-0.284	6.036
Distribution rate	61.7%	115%	-	-	-	52.7%
Net sales ¹	1,424	1,217	795.2	838.4	1,303	2,559
EBITDA ¹	188	86.33	-74.82	-7.557	76.01	367.8
EBIT ¹	116.4	5.873	-148.7	-82.06	-2.96	273.9
Net income ¹	85.71	3.19	-129.1	-87.82	-13.76	294.8
Net Debt ¹	-386.2	-239.8	-376.7	-250.3	-403.7	-602.9
Reference price ²	45.36	42.39	29.32	30.27	37.36	90.45
Nbr of stocks (in thousands)	43,036	42,384	48,664	48,774	48,774	48,972
Announcement Date	27/03/19	30/03/20	26/03/21	25/03/22	25/03/23	08/03/24

¹TWD in Million²TWD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BOLLORÉ SE	37.77x	0.61x	7.4x	+1.23%	17.18B
WARNER MUSIC GROUP CORP.	26.1x	2.77x	12.38x	+2.48%	14.48B
VIVENDI SE	18.68x	0.73x	6.56x	+2.74%	11.23B
TKO GROUP HOLDINGS, INC.	158.33x	4.21x	9.36x	-.--%	9.31B
TOEI ANIMATION CO.,LTD.	32.42x	5.98x	19.89x	+1.02%	4.41B
SEGA SAMMY HOLDINGS INC.	13.92x	1.08x	7.11x	+2.15%	4.34B
ORIENTAL PEARL GROUP CO.,LTD.	29.71x	-	-	+3.37%	2.95B
Average	45.28x	2.56x	10.45x	+1.85%	9.13B
Weighted average by Cap.	46.99x	2.12x	9.61x	+1.74%