Stock 6523 DR. WU SKINCARE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Dr. Wu Skincare Co., Ltd.

Equities

6523

TW0006523004

Other Specialty Retailers

End-of-day quote Taipei Exchange
Other stock markets
 23:00:00 08/05/2024 BST 		5-day change 1st Jan Change
179 TWD 0.00% Intraday chart for Dr. Wu Skincare Co., Ltd. +2.58% +17.76%
03-21 Dr. Wu Skincare Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Dr. Wu Skincare Co., Ltd. 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 2,973 4,572 3,018 4,527 4,662 6,847
Enterprise Value (EV) 1 1,496 2,987 1,448 3,138 3,312 5,577
P/E ratio 120 x 23.8 x 4.58 x 15.3 x 13.7 x 16.1 x
Yield 0.68% 13.7% 5.97% 11.2% 7.73% 5.26%
Capitalization / Revenue 3.09 x 4.51 x 3.95 x 4.09 x 5.03 x 6.02 x
EV / Revenue 1.55 x 2.95 x 1.89 x 2.84 x 3.57 x 4.9 x
EV / EBITDA 16.4 x 11.9 x 5.88 x 8.18 x 8.78 x 11.3 x
EV / FCF 11.7 x 23.1 x 30.4 x 5.96 x 16.3 x 19.2 x
FCF Yield 8.54% 4.33% 3.29% 16.8% 6.14% 5.21%
Price to Book 1.74 x 2.43 x 1.51 x 2.95 x 3.05 x 4.64 x
Nbr of stocks (in thousands) 45,048 45,048 45,048 45,048 45,048 45,048
Reference price 2 66.00 101.5 67.00 100.5 103.5 152.0
Announcement Date 11/03/19 25/03/20 18/03/21 18/03/22 16/03/23 21/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 963 1,014 764.6 1,106 926.8 1,137
EBITDA 1 90.99 252 246.3 383.5 377.2 494.2
EBIT 1 70.81 235.4 237.4 376.4 372.6 490
Operating Margin 7.35% 23.21% 31.04% 34.03% 40.21% 43.09%
Earnings before Tax (EBT) 1 63.25 228.2 793.1 372 424.1 525.8
Net income 1 24.84 191.8 661.1 296.2 340 424.7
Net margin 2.58% 18.91% 86.46% 26.78% 36.68% 37.35%
EPS 2 0.5500 4.258 14.63 6.570 7.540 9.420
Free Cash Flow 1 127.8 129.3 47.68 526.4 203.3 290.7
FCF margin 13.27% 12.75% 6.24% 47.6% 21.94% 25.56%
FCF Conversion (EBITDA) 140.46% 51.33% 19.36% 137.28% 53.91% 58.82%
FCF Conversion (Net income) 514.56% 67.43% 7.21% 177.71% 59.8% 68.44%
Dividend per Share 2 0.4500 13.86 4.000 11.22 8.000 8.000
Announcement Date 11/03/19 25/03/20 18/03/21 18/03/22 16/03/23 21/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4
Net sales 1 331.4 - 257.4 165.8 225 278.6
EBITDA - - - - - -
EBIT 1 122.4 - 113.6 57.27 82.7 119.1
Operating Margin 36.94% - 44.12% 34.54% 36.76% 42.75%
Earnings before Tax (EBT) 1 119.4 - 138.4 70.8 96.23 118.6
Net income 1 104.2 - 110.9 52.54 81.73 94.8
Net margin 31.42% - 43.08% 31.69% 36.33% 34.03%
EPS 2 2.310 1.840 2.460 1.170 1.810 2.110
Dividend per Share - - - - - -
Announcement Date 11/11/21 09/03/22 11/05/22 12/08/22 02/11/22 16/03/23
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,477 1,585 1,570 1,389 1,350 1,270
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 128 129 47.7 526 203 291
ROE (net income / shareholders' equity) 1.39% 10.7% 34.1% 16.8% 22.2% 28.3%
ROA (Net income/ Total Assets) 2.24% 7.42% 6.87% 11.5% 12.9% 17.3%
Assets 1 1,109 2,584 9,620 2,579 2,638 2,461
Book Value Per Share 2 38.00 41.80 44.40 34.10 33.90 32.70
Cash Flow per Share 2 11.20 13.90 15.80 22.80 14.50 10.50
Capex 1 6.91 19.8 1.78 3.26 1.59 2.95
Capex / Sales 0.72% 1.96% 0.23% 0.29% 0.17% 0.26%
Announcement Date 11/03/19 25/03/20 18/03/21 18/03/22 16/03/23 21/03/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Beauty Supply Shop

1st Jan change Capi.
DR. WU SKINCARE CO., LTD. Stock Dr. Wu Skincare Co., Ltd.
+17.76% 249M
CK HUTCHISON HOLDINGS LIMITED Stock CK Hutchison Holdings Limited
-5.38% 19.13B
ULTA BEAUTY, INC. Stock Ulta Beauty, Inc.
-19.08% 18.62B
PUIG BRANDS, S.A. Stock Puig Brands, S.A.
0.00% 16.09B
E.L.F. BEAUTY, INC. Stock e.l.f. Beauty, Inc.
+17.85% 8.96B
DOUGLAS AG Stock Douglas AG
0.00% 2.46B
OLIVEDA INTERNATIONAL, INC. Stock Oliveda International, Inc.
+705.00% 1.97B
HONASA CONSUMER LIMITED Stock Honasa Consumer Limited
-2.82% 1.67B
POYA INTERNATIONAL CO., LTD. Stock POYA International Co., Ltd.
-10.51% 1.6B
WALDENCAST PLC Stock Waldencast plc
-55.67% 593M
Beauty Supply Shop
  1. Stock Market
  2. Equities
  3. 6523 Stock
  4. Financials Dr. Wu Skincare Co., Ltd.