Valuation Farglory Free Trade Zone Investment Holding Co., Ltd.

Equities

End-of-day quote Taiwan S.E. Other stock markets 10/09/2024			5-day change	1st Jan Change
45.90 ^TWD	+0.22%		-5.26%	-13.94%

08-09	Farglory Free Trade Zone Investment Holding Co., Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI
07-05	Farglory Free Trade Zone Investment Holding Co., Ltd. Approves Cash Dividend for the Year Ended December 31, 2023, Payable on August 28, 2024	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023
Capitalization ¹	3,077	5,968	6,842	15,524	14,329	19,375
Change	-	93.98%	14.64%	126.89%	-7.69%	35.22%
Enterprise Value (EV) ¹	3,789	8,541	10,636	22,495	25,191	31,748
Change	-	125.41%	24.54%	111.5%	11.98%	26.03%
P/E ratio	13.9x	8.54x	14.9x	27.2x	12.3x	19.8x
PBR	0.81x	1.12x	1.21x	2.6x	1.79x	1.94x
PEG	-	0x	-0.4x	1.1x	0.2x	-0.8x
Capitalization / Revenue	1.81x	2.62x	3.59x	6.11x	4.48x	6.66x
EV / Revenue	2.23x	3.76x	5.58x	8.86x	7.88x	10.9x
EV / EBITDA	5.59x	7.06x	11.6x	17.2x	14.6x	22x
EV / EBIT	8.31x	8.62x	15.7x	21.7x	17.5x	33.5x
EV / FCF	7.96x	10.6x	23.2x	-41x	-19.8x	47.3x
FCF Yield	12.6%	9.4%	4.3%	-2.44%	-5.04%	2.11%
Dividend per Share ²	0.3367	0.8418	1.01	1.347	1.01	0.8333
Rate of return	2.21%	3.85%	4.03%	2.37%	2.29%	1.56%
EPS ²	1.093	2.559	1.684	2.087	3.586	2.694
Distribution rate	30.8%	32.9%	60%	64.5%	28.2%	30.9%
Net sales ¹	1,698	2,274	1,907	2,539	3,197	2,908
EBITDA ¹	677.3	1,210	913.5	1,304	1,727	1,443
EBIT ¹	455.7	991.2	675.5	1,036	1,438	948.9
Net income ¹	220.7	553.3	461.2	571	1,096	892.2
Net Debt ¹	712.3	2,573	3,794	6,972	10,862	12,373
Reference price ²	15.24	21.84	25.04	56.82	44.02	53.33
Nbr of stocks (in thousands)	201,935	273,215	273,215	273,215	325,487	363,287
Announcement Date	29/03/19	26/03/20	29/03/21	28/03/22	15/03/23	12/03/24

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. ($)
UNITED PARCEL SERVICE, INC.	17.84x	1.38x	10.41x	+5.05%	110B
FEDEX CORPORATION	14.21x	0.92x	7.28x	+1.90%	69.4B
DHL GROUP	13.53x	0.77x	6.05x	+4.78%	50.13B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.39x	1.71x	16.93x	+1.17%	17.29B
INPOST S.A.	30.17x	4.1x	12.91x	-.--%	10.12B
J&T GLOBAL EXPRESS LIMITED	72.95x	0.69x	9.58x	-.--%	6.7B
SG HOLDINGS CO.,LTD.	15.13x	0.65x	6.89x	+3.25%	7.02B
GXO LOGISTICS, INC.	32.07x	0.68x	9.58x	-.--%	5.76B
MAINFREIGHT LIMITED	26.45x	1.43x	9.86x	+2.32%	4.54B
Average	27.41x	1.37x	9.94x	+2.05%	31.26B
Weighted average by Cap.	18.70x	1.23x	9.22x	+3.49%