E-LIFE CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 84.9 TWD | -0.12% |
|
+0.47% | -0.12% |
| 05-08 | E-Life Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 02-23 | E-Life Corporation Announces Cash Dividend, Payable on April 25, 2024 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 6,238 | 6,764 | 7,240 | 8,152 | 8,112 | 8,430 |
| Enterprise Value (EV) 1 | 4,959 | 7,477 | 7,689 | 8,649 | 9,189 | 9,635 |
| P/E ratio | 15.5 x | 15.5 x | 12.5 x | 13.7 x | 14 x | 16.7 x |
| Yield | 6.36% | 5.87% | 6.85% | 6.08% | 6.11% | 5.29% |
| Capitalization / Revenue | 0.38 x | 0.39 x | 0.37 x | 0.39 x | 0.38 x | 0.41 x |
| EV / Revenue | 0.3 x | 0.43 x | 0.39 x | 0.42 x | 0.43 x | 0.47 x |
| EV / EBITDA | 8.84 x | 11.2 x | 8.86 x | 9.45 x | 9.9 x | 11.5 x |
| EV / FCF | 5.33 x | 5.57 x | 6.23 x | 6.91 x | 12.9 x | 8.4 x |
| FCF Yield | 18.8% | 18% | 16.1% | 14.5% | 7.74% | 11.9% |
| Price to Book | 2.6 x | 2.77 x | 2.77 x | 3 x | 2.86 x | 2.95 x |
| Nbr of stocks (in thousands) | 99,173 | 99,173 | 99,173 | 99,173 | 99,173 | 99,173 |
| Reference price 2 | 62.90 | 68.20 | 73.00 | 82.20 | 81.80 | 85.00 |
| Announcement Date | 11/03/19 | 02/03/20 | 02/03/21 | 01/03/22 | 23/02/23 | 23/02/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 16,343 | 17,526 | 19,476 | 20,790 | 21,392 | 20,424 |
| EBITDA 1 | 561.1 | 667.9 | 867.5 | 915.4 | 928.5 | 839.6 |
| EBIT 1 | 469.9 | 560 | 740.8 | 756.4 | 736 | 633 |
| Operating Margin | 2.88% | 3.2% | 3.8% | 3.64% | 3.44% | 3.1% |
| Earnings before Tax (EBT) 1 | 506.9 | 553 | 730 | 750.2 | 731.6 | 640.3 |
| Net income 1 | 405.4 | 440.6 | 581.9 | 599.9 | 583.4 | 509.1 |
| Net margin | 2.48% | 2.51% | 2.99% | 2.89% | 2.73% | 2.49% |
| EPS 2 | 4.060 | 4.410 | 5.820 | 5.990 | 5.830 | 5.100 |
| Free Cash Flow 1 | 931.2 | 1,343 | 1,235 | 1,251 | 711.2 | 1,147 |
| FCF margin | 5.7% | 7.66% | 6.34% | 6.02% | 3.32% | 5.62% |
| FCF Conversion (EBITDA) | 165.95% | 201.02% | 142.32% | 136.67% | 76.59% | 136.62% |
| FCF Conversion (Net income) | 229.67% | 304.74% | 212.17% | 208.56% | 121.9% | 225.34% |
| Dividend per Share 2 | 4.000 | 4.000 | 5.000 | 5.000 | 5.000 | 4.500 |
| Announcement Date | 11/03/19 | 02/03/20 | 02/03/21 | 01/03/22 | 23/02/23 | 23/02/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 714 | 450 | 497 | 1,076 | 1,205 |
| Net Cash position 1 | 1,279 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 1.068 x | 0.5183 x | 0.5424 x | 1.159 x | 1.435 x |
| Free Cash Flow 1 | 931 | 1,343 | 1,235 | 1,251 | 711 | 1,147 |
| ROE (net income / shareholders' equity) | 17% | 18.2% | 23% | 22.5% | 21% | 17.9% |
| ROA (Net income/ Total Assets) | 6.3% | 5.77% | 5.85% | 5.41% | 5.03% | 4.37% |
| Assets 1 | 6,432 | 7,638 | 9,955 | 11,098 | 11,595 | 11,646 |
| Book Value Per Share 2 | 24.20 | 24.70 | 26.40 | 27.40 | 28.60 | 28.80 |
| Cash Flow per Share 2 | 4.250 | 4.670 | 9.780 | 10.10 | 10.60 | 11.80 |
| Capex 1 | 153 | 192 | 180 | 298 | 173 | 148 |
| Capex / Sales | 0.93% | 1.1% | 0.92% | 1.43% | 0.81% | 0.73% |
| Announcement Date | 11/03/19 | 02/03/20 | 02/03/21 | 01/03/22 | 23/02/23 | 23/02/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -0.12% | 261M | |
| -0.64% | 1.94B | |
| -16.95% | 1.87B | |
| +11.39% | 1.65B | |
| +9.41% | 788M | |
| +2.50% | 543M | |
| +8.52% | 500M | |
| +5.56% | 430M | |
| +9.97% | 426M | |
| +48.69% | 276M |
- Stock Market
- Equities
- 6281 Stock
- Financials E-Life Corporation
