Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
595,00 TWD | -1,33% |
|
-3,25% | -3,72% |
Voorlopige winst- en verliesrekening: Elite Material Co., Ltd.
Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Omzet 1 | 24.866 | 27.201 | 38.500 | 38.673 | 41.296 | 63.230 | 73.452 | 83.314 |
Variatie | - | 9,39% | 41,54% | 0,45% | 6,78% | 53,11% | 16,17% | 13,43% |
EBITDA 1 | 4.572 | 5.292 | 7.642 | 7.000 | 8.648 | 13.643 | 16.936 | 19.853 |
Variatie | - | 15,76% | 44,41% | -8,4% | 23,55% | 57,76% | 24,14% | 17,22% |
Bedrijfsresultaat (EBIT) 1 | 4.080 | 4.683 | 6.923 | 6.225 | 7.346 | 11.995 | 14.820 | 17.517 |
Variatie | - | 14,8% | 47,81% | -10,07% | 18% | 63,28% | 23,55% | 18,2% |
Betaalde rente 1 | -47,07 | -60,72 | -76,32 | -184,1 | -318,6 | -389,6 | -337,5 | -285,4 |
Resultaat voor belastingen (EBT) 1 | 4.204 | 4.844 | 6.912 | 6.296 | 7.420 | 12.116 | 14.630 | 17.292 |
Variatie | - | 15,22% | 42,7% | -8,91% | 17,84% | 63,3% | 20,74% | 18,2% |
Nettowinst (verlies) 1 | 3.241 | 3.689 | 5.493 | 5.073 | 5.488 | 9.566 | 11.644 | 13.481 |
Variatie | - | 13,83% | 48,91% | -7,65% | 8,19% | 74,3% | 21,73% | 15,78% |
Datum van publicatie | 19-03-20 | 24-02-21 | 23-02-22 | 24-02-23 | 29-02-24 | - | - | - |
Balansprognose: Elite Material Co., Ltd.
Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Nettoschuld 1 | -3.248 | -4.006 | -2.700 | -926 | 716 | -3.187 | -7.858 | -13.890 |
Variatie | - | -223,34% | -167,4% | -134,3% | -22,68% | -544,98% | -346,56% | -276,76% |
Datum van publicatie | 19-03-20 | 24-02-21 | 23-02-22 | 24-02-23 | 29-02-24 | - | - | - |
Verwachte kasstroom: Elite Material Co., Ltd.
Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
CAPEX 1 | 1.128 | 1.200 | 2.470 | 6.493 | 3.281 | 8.355 | 8.180 | 6.062 |
Variatie | - | 6,38% | 105,91% | 162,86% | -49,47% | 154,64% | -2,09% | -25,89% |
Vrije kasstroom (FCF) 1 | 1.338 | 2.318 | 1.551 | 1.005 | -391,2 | 95,18 | 5.343 | 8.511 |
Variatie | - | 73,19% | -33,06% | -35,2% | -138,92% | -124,33% | 5.513,78% | 59,29% |
Datum van publicatie | 19-03-20 | 24-02-21 | 23-02-22 | 24-02-23 | 29-02-24 | - | - | - |
Verwachte financiële ratio's: Elite Material Co., Ltd.
Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
EBITDA-marge (%) | 18,39% | 19,46% | 19,85% | 18,1% | 20,94% | 21,58% | 23,06% | 23,83% |
EBIT-marge (%) | 16,41% | 17,22% | 17,98% | 16,1% | 17,79% | 18,97% | 20,18% | 21,03% |
EBT-marge (%) | 16,91% | 17,81% | 17,95% | 16,28% | 17,97% | 19,16% | 19,92% | 20,75% |
Nettomarge (%) | 13,03% | 13,56% | 14,27% | 13,12% | 13,29% | 15,13% | 15,85% | 16,18% |
FCF-marge (%) | 5,38% | 8,52% | 4,03% | 2,6% | -0,95% | 0,15% | 7,27% | 10,22% |
Vrije kasstroom/nettoresultaat (%) | 41,29% | 62,82% | 28,24% | 19,82% | -7,13% | 0,99% | 45,89% | 63,14% |
Winstgevendheid | ||||||||
ROA | 13,6% | 13,77% | 17,05% | 12,69% | 11,34% | 16,16% | 16,79% | 18,09% |
ROE | 25,5% | 24,38% | 30,11% | 24,26% | 22,45% | 31,84% | 32,03% | 31,1% |
Financiële gezondheid | ||||||||
Hefboom (schuld/ebitda) | - | - | - | - | 0,08x | - | - | - |
Schuld/vrije kasstroom | - | - | - | - | -1,83x | - | - | - |
Kapitaalintensiteit | ||||||||
Kapitaaluitgaven/omzet (%) | 4,54% | 4,41% | 6,42% | 16,79% | 7,94% | 13,21% | 11,14% | 7,28% |
CAPEX / EBITDA (%) | 24,67% | 22,67% | 32,32% | 92,76% | 37,94% | 61,24% | 48,3% | 30,54% |
CAPEX / FCF (%) | 84,28% | 51,76% | 159,22% | 645,87% | -838,65% | 8.777,7% | 153,1% | 71,23% |
Bestanddelen per aandeel | ||||||||
Kasstroom per aandeel 1 | 7,385 | 10,53 | 12,05 | 21,84 | 8,308 | 12 | 27,68 | 41,45 |
Variatie | - | 42,59% | 14,44% | 81,21% | -61,95% | 44,4% | 130,72% | 49,75% |
Dividend per aandeel 1 | 3,8 | 7 | 10 | - | 10 | 16,14 | 18,94 | 21,58 |
Variatie | - | 84,21% | 42,86% | - | - | 61,35% | 17,39% | 13,91% |
Nettoactief per aandeel 1 | 42,29 | 50,28 | 59,33 | 66,31 | 78,12 | 90,52 | 105,8 | 125,4 |
Variatie | - | 18,88% | 18,01% | 11,75% | 17,82% | 15,87% | 16,87% | 18,51% |
WPA 1 | 9,73 | 11,07 | 16,46 | 14,86 | 16,35 | 27,68 | 33,57 | 38,57 |
Variatie | - | 13,77% | 48,69% | -9,72% | 10,03% | 69,31% | 21,28% | 14,87% |
Aantal aandelen (in duizend) | 319.708 | 332.918 | 332.918 | 332.918 | 341.611 | 345.222 | 345.222 | 345.222 |
Datum van publicatie | 19-03-20 | 24-02-21 | 23-02-22 | 24-02-23 | 29-02-24 | - | - | - |
2024 * | 2025 * | |
---|---|---|
P/E-ratio | 21,5x | 17,7x |
PBR-ratio | 6,57x | 5,62x |
EV/omzet | 3,2x | 2,69x |
Dividendrendement | 2,71% | 3,18% |
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties

Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 2383
- Financiën Elite Material Co., Ltd.