Financials KNH Enterprise Co., Ltd.

Equities

9919

TW0009919001

Personal Products

End-of-day quote Taiwan S.E. 23:00:00 28/04/2024 BST 5-day change 1st Jan Change
22.05 TWD +0.68% Intraday chart for KNH Enterprise Co., Ltd. +0.23% -16.32%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,070 2,178 6,630 5,160 3,640 5,199
Enterprise Value (EV) 1 3,228 3,685 7,773 7,178 6,028 6,234
P/E ratio -127 x 184 x 7.48 x 52.3 x -13.7 x 7.82 x
Yield 1.9% 1.81% 8.93% 1.15% 0.81% 1.14%
Capitalization / Revenue 0.59 x 0.54 x 1.3 x 1.28 x 1.09 x 1.77 x
EV / Revenue 0.91 x 0.91 x 1.53 x 1.78 x 1.8 x 2.12 x
EV / EBITDA 14 x 14.9 x 7.26 x 16.9 x -211 x -20.2 x
EV / FCF -104 x -27.3 x 82 x -16.7 x -20.2 x 32.2 x
FCF Yield -0.96% -3.67% 1.22% -5.99% -4.96% 3.1%
Price to Book 0.87 x 0.94 x 2.11 x 1.94 x 1.53 x 1.76 x
Nbr of stocks (in thousands) 197,127 197,127 197,316 197,316 197,316 197,316
Reference price 2 10.50 11.05 33.60 26.15 18.45 26.35
Announcement Date 27/02/19 27/02/20 25/02/21 25/02/22 24/02/23 29/02/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,534 4,057 5,087 4,028 3,352 2,938
EBITDA 1 230.6 247 1,071 425.1 -28.51 -308.5
EBIT 1 -10.66 22.77 839.1 154.1 -295.7 -485.7
Operating Margin -0.3% 0.56% 16.49% 3.83% -8.82% -16.53%
Earnings before Tax (EBT) 1 -17.9 16.69 1,059 160.1 -268 1,178
Net income 1 -16.13 11.98 880 98.55 -262.6 658.7
Net margin -0.46% 0.3% 17.3% 2.45% -7.83% 22.42%
EPS 2 -0.0826 0.0600 4.490 0.5000 -1.344 3.370
Free Cash Flow 1 -31.07 -135.2 94.8 -430.2 -298.8 193.4
FCF margin -0.88% -3.33% 1.86% -10.68% -8.92% 6.58%
FCF Conversion (EBITDA) - - 8.85% - - -
FCF Conversion (Net income) - - 10.77% - - 29.36%
Dividend per Share 2 0.2000 0.2000 3.000 0.3000 0.1500 0.3000
Announcement Date 27/02/19 27/02/20 25/02/21 25/02/22 24/02/23 29/02/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,158 1,507 1,143 2,018 2,387 1,035
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.024 x 6.102 x 1.067 x 4.746 x -83.74 x -3.354 x
Free Cash Flow 1 -31.1 -135 94.8 -430 -299 193
ROE (net income / shareholders' equity) -1% 0.37% 32.5% 3.42% -10.5% 24.9%
ROA (Net income/ Total Assets) -0.12% 0.25% 8.29% 1.39% -2.7% -4.14%
Assets 1 13,352 4,747 10,617 7,071 9,711 -15,925
Book Value Per Share 2 12.10 11.80 16.00 13.50 12.10 15.00
Cash Flow per Share 2 5.110 4.530 6.660 5.900 5.480 8.350
Capex 1 206 169 658 844 350 218
Capex / Sales 5.83% 4.17% 12.94% 20.96% 10.45% 7.41%
Announcement Date 27/02/19 27/02/20 25/02/21 25/02/22 24/02/23 29/02/24
1TWD in Million2TWD
Estimates
  1. Stock Market
  2. Equities
  3. 9919 Stock
  4. Financials KNH Enterprise Co., Ltd.