JORJIN TECHNOLOGIES INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.9 TWD | -1.85% |
|
-3.04% | -29.71% |
| 03-29 | Jorjin Technologies Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Jorjin Technologies Inc. Reports Earnings Results for the Half Year Ended June 30, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 493.1 | 627.2 | 710.6 | 1,903 | 1,290 | 1,537 |
| Enterprise Value (EV) 1 | 481.3 | 637 | 786.3 | 1,987 | 1,151 | 1,028 |
| P/E ratio | -19.3 x | -16.2 x | -13.1 x | -174 x | 18.9 x | 1,700 x |
| Yield | - | - | - | - | 1.73% | - |
| Capitalization / Revenue | 1 x | 1.29 x | 2.47 x | 5.55 x | 3.96 x | 4.38 x |
| EV / Revenue | 0.97 x | 1.31 x | 2.74 x | 5.8 x | 3.53 x | 2.93 x |
| EV / EBITDA | -5.57 x | -7.08 x | -6.56 x | 613 x | 22.2 x | -126 x |
| EV / FCF | -8.63 x | -15.6 x | -17.2 x | -175 x | 17.4 x | 200 x |
| FCF Yield | -11.6% | -6.41% | -5.82% | -0.57% | 5.75% | 0.5% |
| Price to Book | 0.99 x | 1.36 x | 1.82 x | 4.91 x | 2.47 x | 1.75 x |
| Nbr of stocks (in thousands) | 33,204 | 33,204 | 33,204 | 33,204 | 33,204 | 45,204 |
| Reference price 2 | 14.85 | 18.89 | 21.40 | 57.30 | 38.85 | 34.00 |
| Announcement Date | 26/04/19 | 28/04/20 | 28/04/21 | 25/04/22 | 20/04/23 | 29/03/24 |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 494.9 | 486.6 | 287.4 | 342.6 | 326 | 350.7 |
| EBITDA 1 | -86.47 | -89.94 | -119.8 | 3.242 | 51.86 | -8.177 |
| EBIT 1 | -102 | -106.1 | -133.4 | -7.525 | 42.64 | -15.28 |
| Operating Margin | -20.61% | -21.8% | -46.44% | -2.2% | 13.08% | -4.36% |
| Earnings before Tax (EBT) 1 | -67.28 | -74.77 | -102.8 | 2.654 | 80.57 | 1.215 |
| Net income 1 | -25.51 | -38.63 | -54.01 | -10.9 | 69 | 0.973 |
| Net margin | -5.15% | -7.94% | -18.79% | -3.18% | 21.17% | 0.28% |
| EPS 2 | -0.7700 | -1.164 | -1.630 | -0.3300 | 2.060 | 0.0200 |
| Free Cash Flow 1 | -55.79 | -40.82 | -45.8 | -11.34 | 66.19 | 5.134 |
| FCF margin | -11.27% | -8.39% | -15.94% | -3.31% | 20.3% | 1.46% |
| FCF Conversion (EBITDA) | - | - | - | - | 127.63% | - |
| FCF Conversion (Net income) | - | - | - | - | 95.92% | 527.63% |
| Dividend per Share | - | - | - | - | 0.6704 | - |
| Announcement Date | 26/04/19 | 28/04/20 | 28/04/21 | 25/04/22 | 20/04/23 | 29/03/24 |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 9.75 | 75.8 | 84.3 | - | - |
| Net Cash position 1 | 11.8 | - | - | - | 139 | 509 |
| Leverage (Debt/EBITDA) | - | -0.1084 x | -0.6324 x | 26.01 x | - | - |
| Free Cash Flow 1 | -55.8 | -40.8 | -45.8 | -11.3 | 66.2 | 5.13 |
| ROE (net income / shareholders' equity) | -10.5% | -12.6% | -21.9% | -4.35% | 15.2% | 0.14% |
| ROA (Net income/ Total Assets) | -7.64% | -8.14% | -10.7% | -0.63% | 3.44% | -1.06% |
| Assets 1 | 333.8 | 474.7 | 502.5 | 1,725 | 2,009 | -91.4 |
| Book Value Per Share 2 | 15.10 | 13.80 | 11.80 | 11.70 | 15.70 | 19.40 |
| Cash Flow per Share 2 | 4.980 | 5.100 | 4.590 | 5.810 | 9.430 | 12.20 |
| Capex 1 | 4.07 | 3.03 | 5.18 | 2.37 | 3.31 | 6.5 |
| Capex / Sales | 0.82% | 0.62% | 1.8% | 0.69% | 1.02% | 1.85% |
| Announcement Date | 26/04/19 | 28/04/20 | 28/04/21 | 25/04/22 | 20/04/23 | 29/03/24 |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -29.71% | 33.39M | |
| +29.69% | 77.21B | |
| +64.59% | 73.69B | |
| -6.23% | 33.77B | |
| -9.78% | 30.85B | |
| -7.79% | 10.54B | |
| -7.51% | 9.76B | |
| +11.67% | 10.07B | |
| +30.14% | 8.64B | |
| +6.20% | 8.22B |
- Stock Market
- Equities
- 4980 Stock
- Financials Jorjin Technologies Inc.
