Stock 6637 MEDICAL IMAGING CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Medical Imaging Corporation

Equities

6637

TW0006637002

Advanced Medical Equipment & Technology

End-of-day quote Taipei Exchange
Other stock markets
 23:00:00 28/05/2024 BST 		5-day change 1st Jan Change
100 TWD +0.20% Intraday chart for Medical Imaging Corporation -9.91% +20.48%
03-15 Medical Imaging Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Medical Imaging Corporation 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 1 778 1,073 1,208 883.7 1,045 1,780
Enterprise Value (EV) 1 866 1,127 1,346 1,005 1,012 1,712
P/E ratio 9.97 x 10.8 x 12.6 x 11.5 x 9.38 x 14.7 x
Yield 6.27% 5% 4.44% 4.85% 5.75% 3.61%
Capitalization / Revenue 1.81 x 2.12 x 2.21 x 1.46 x 2.14 x 2.61 x
EV / Revenue 2.01 x 2.23 x 2.46 x 1.66 x 2.08 x 2.51 x
EV / EBITDA 6.38 x 6.55 x 7.56 x 5.32 x 5.12 x 6.78 x
EV / FCF -11.2 x 14.2 x 32.6 x 21.4 x 12 x 16.3 x
FCF Yield -8.92% 7.04% 3.07% 4.66% 8.34% 6.15%
Price to Book 2.47 x 2.95 x 2.94 x 2.04 x 2.07 x 3.17 x
Nbr of stocks (in thousands) 21,450 21,450 21,450 21,450 21,450 21,450
Reference price 2 36.27 50.01 56.30 41.20 48.70 83.00
Announcement Date 24/04/19 15/04/20 19/04/21 20/04/22 27/04/23 15/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 430.9 505.3 545.9 604.1 487.3 682.2
EBITDA 1 135.8 172 178.1 188.9 197.5 252.6
EBIT 1 101.8 126.7 129 134.7 146.4 211.7
Operating Margin 23.63% 25.08% 23.64% 22.3% 30.04% 31.03%
Earnings before Tax (EBT) 1 102.4 127.2 123.1 98.09 144.5 168.5
Net income 1 78.2 99.79 96.06 76.78 111.6 121.3
Net margin 18.15% 19.75% 17.6% 12.71% 22.9% 17.79%
EPS 2 3.636 4.640 4.460 3.570 5.190 5.640
Free Cash Flow 1 -77.21 79.35 41.26 46.88 84.42 105.2
FCF margin -17.92% 15.7% 7.56% 7.76% 17.32% 15.42%
FCF Conversion (EBITDA) - 46.13% 23.17% 24.82% 42.76% 41.66%
FCF Conversion (Net income) - 79.51% 42.95% 61.07% 75.65% 86.71%
Dividend per Share 2 2.273 2.500 2.500 2.000 2.800 3.000
Announcement Date 24/04/19 15/04/20 19/04/21 20/04/22 27/04/23 15/03/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 87.9 53.8 138 122 - -
Net Cash position 1 - - - - 32.7 68.2
Leverage (Debt/EBITDA) 0.6475 x 0.3127 x 0.7749 x 0.6436 x - -
Free Cash Flow 1 -77.2 79.3 41.3 46.9 84.4 105
ROE (net income / shareholders' equity) 27.2% 29.4% 24.8% 18.2% 23.8% 22.8%
ROA (Net income/ Total Assets) 12.2% 13.1% 11.9% 11% 11.9% 16.3%
Assets 1 640.3 763.9 809.6 697.4 936.8 745.7
Book Value Per Share 2 14.70 17.00 19.10 20.20 23.50 26.20
Cash Flow per Share 2 3.770 4.900 4.930 5.790 7.130 10.10
Capex 1 199 28.8 85.7 21.7 29.7 80.2
Capex / Sales 46.1% 5.71% 15.69% 3.59% 6.1% 11.75%
Announcement Date 24/04/19 15/04/20 19/04/21 20/04/22 27/04/23 15/03/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Advanced Medical Equipment Wholesale

1st Jan change Capi.
MEDICAL IMAGING CORPORATION Stock Medical Imaging Corporation
+20.48% 66.49M
ILEX MEDICAL LTD Stock Ilex Medical Ltd
+11.11% 200M
MEDTECHNICA LTD. Stock Medtechnica Ltd.
+26.13% 77.74M
Advanced Medical Equipment Wholesale
  1. Stock Market
  2. Equities
  3. 6637 Stock
  4. Financials Medical Imaging Corporation