EVERGREEN MARINE CORPORATION (TAIWAN) LTD. Toevoegen aan een lijst
Financiën Evergreen Marine Corporation (Taiwan) Ltd.
Aandelen
2603
TW0002603008
Zeevracht & Logistiek
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 187 TWD | +3,31% |
|
+8,41% | +30,31% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 55.961 | 195.888 | 753.946 | 344.976 | 303.706 | 399.489 | - | - |
| Bedrijfswaarde 1 | 109.930 | 305.810 | 781.036 | -51.670 | 252.194 | 181.933 | 245.288 | 363.005 |
| K/w-verhouding | 620 x | 8,21 x | 3,15 x | 1,89 x | 8,74 x | 9,01 x | 14,5 x | 7,77 x |
| Dividendrendement | - | 6,14% | 12,6% | 42,9% | 6,97% | 5,58% | 2,94% | 3,77% |
| Marktkapitalisatie/omzet | 0,29 x | 0,95 x | 1,54 x | 0,55 x | 1,1 x | 1,21 x | 1,4 x | 1,33 x |
| Bedrijfswaarde/omzet | 0,58 x | 1,48 x | 1,6 x | -0,08 x | 0,91 x | 0,55 x | 0,86 x | 1,21 x |
| Bedrijfswaarde/EBITDA | 4,32 x | 5,49 x | 2,54 x | -0,13 x | 3,68 x | 2,13 x | 4,02 x | 5,87 x |
| Bedrijfswaarde/FCF | 8,42 x | 13,7 x | 3,19 x | -0,13 x | -9,61 x | 2,88 x | 4,03 x | 13,8 x |
| FCF Yield | 11,9% | 7,28% | 31,4% | -747% | -10,4% | 34,7% | 24,8% | 7,26% |
| Price to Book | 1,59 x | 2,08 x | 2,31 x | 0,62 x | 0,69 x | 0,84 x | 0,84 x | 0,8 x |
| Aantal aandelen (in duizenden) | 1.805.190 | 1.925.190 | 2.116.339 | 2.116.420 | 2.116.420 | 2.136.305 | - | - |
| Referentieprijs 2 | 31,00 | 101,8 | 356,2 | 163,0 | 143,5 | 187,0 | 187,0 | 187,0 |
| Datum van publicatie | 23-03-20 | 22-03-21 | 15-03-22 | 15-03-23 | 15-03-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 190.589 | 207.078 | 489.407 | 627.284 | 276.715 | 330.949 | 285.577 | 299.369 |
| EBITDA 1 | 25.422 | 55.733 | 307.473 | 402.567 | 68.614 | 85.392 | 61.029 | 61.881 |
| Bedrijfsresultaat (EBIT) 1 | 4.658 | 34.668 | 284.862 | 374.808 | 34.750 | 52.551 | 24.468 | 47.894 |
| Operationele Marge | 2,44% | 16,74% | 58,21% | 59,75% | 12,56% | 15,88% | 8,57% | 16% |
| Resultaat voor belastingen (EBT) 1 | 778,9 | 31.840 | 288.235 | 399.424 | 64.172 | 62.067 | 30.389 | - |
| Nettowinst (verlies) 1 | 112,5 | 24.365 | 239.015 | 334.201 | 35.337 | 44.257 | 33.531 | 50.923 |
| Nettomarge | 0,06% | 11,77% | 48,84% | 53,28% | 12,77% | 13,37% | 11,74% | 17,01% |
| WPA 2 | 0,0500 | 12,40 | 113,0 | 86,22 | 16,42 | 20,77 | 12,86 | 24,06 |
| Free Cash Flow 1 | 13.062 | 22.273 | 245.059 | 386.091 | -26.238 | 63.195 | 60.832 | 26.340 |
| FCF-marge | 6,85% | 10,76% | 50,07% | 61,55% | -9,48% | 19,1% | 21,3% | 8,8% |
| Kasstroomconversie (ebitda) | 51,38% | 39,96% | 79,7% | 95,91% | - | 74,01% | 99,68% | 42,57% |
| Kasstroomconversie (nettowinst) | 11.608,83% | 91,41% | 102,53% | 115,53% | - | 142,79% | 181,42% | 51,72% |
| Dividend per aandeel 2 | - | 6,250 | 45,00 | 70,00 | 10,00 | 10,44 | 5,504 | 7,049 |
| Datum van publicatie | 23-03-20 | 22-03-21 | 15-03-22 | 15-03-23 | 15-03-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 143.482 | 156.006 | 170.825 | 174.999 | 170.433 | 111.027 | 66.827 | 67.385 | 72.812 | 69.691 | 90.249 | 81.006 | 86.061 | 76.764 | 69.329 |
| EBITDA 1 | - | - | - | 124.767 | 116.350 | - | 18.675 | - | - | 13.919 | 33.710 | 17.640 | 11.260 | 10.210 | - |
| Bedrijfsresultaat (EBIT) 1 | 96.117 | 92.757 | 114.802 | 117.930 | 109.250 | 32.826 | 11.137 | 10.132 | 8.760 | 4.721 | 20.857 | 12.039 | 10.811 | 5.371 | 2.384 |
| Operationele Marge | 66,99% | 59,46% | 67,2% | 67,39% | 64,1% | 29,57% | 16,67% | 15,04% | 12,03% | 6,77% | 23,11% | 14,86% | 12,56% | 7% | 3,44% |
| Resultaat voor belastingen (EBT) 1 | 96.266 | 95.065 | 117.376 | 125.326 | 118.253 | 38.470 | 16.229 | 16.214 | 25.196 | 6.533 | 23.642 | 14.421 | 13.486 | 7.183 | 3.284 |
| Nettowinst (verlies) 1 | 80.138 | 80.736 | 101.360 | 102.293 | 100.698 | 29.850 | 5.043 | 5.092 | 21.909 | 3.293 | 17.950 | 9.944 | 9.570 | 5.093 | 1.747 |
| Nettomarge | 55,85% | 51,75% | 59,34% | 58,45% | 59,08% | 26,89% | 7,55% | 7,56% | 30,09% | 4,73% | 19,89% | 12,28% | 11,12% | 6,63% | 2,52% |
| WPA 2 | 37,48 | 37,85 | 47,38 | 47,72 | 36,85 | 17,34 | 2,360 | 2,360 | 10,35 | 1,610 | 8,410 | 4,654 | 4,480 | 2,392 | 0,8100 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 05-11-21 | 15-03-22 | 06-05-22 | 05-08-22 | 04-11-22 | 15-03-23 | 13-05-23 | 11-08-23 | 13-11-23 | 15-03-24 | - | - | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 53.970 | 109.922 | 27.090 | - | - | - | - | - |
| Nettokaspositie 1 | - | - | - | 396.646 | 51.513 | 217.557 | 154.202 | 36.484 |
| Hefboom (schuld/ebitda) | 2,123 x | 1,972 x | 0,0881 x | - | - | - | - | - |
| Free Cash Flow 1 | 13.062 | 22.273 | 245.059 | 386.091 | -26.238 | 63.195 | 60.832 | 26.340 |
| ROE (netto-inkomsten/eigen vermogen) | 0,16% | 29,7% | 114% | 76% | 7,1% | 10,4% | 4,74% | 7,02% |
| ROA (netto-inkomsten/totale activa) | 0,04% | 7,6% | 50,6% | 44,6% | 4,4% | 5,82% | 3,72% | 6,23% |
| Totale activa 1 | 267.775 | 320.410 | 472.624 | 749.268 | 803.115 | 761.010 | 900.768 | 817.391 |
| Nettoactief per aandeel 2 | 19,50 | 49,00 | 154,0 | 261,0 | 208,0 | 222,0 | 223,0 | 233,0 |
| Cashflow per aandeel 2 | 8,800 | 26,40 | 144,0 | 109,0 | -6,420 | 35,20 | 21,90 | 26,80 |
| Capex 1 | 6.731 | 29.585 | 55.999 | 54.174 | -12.405 | 35.294 | 30.131 | 50.677 |
| Capex/omzet | 3,53% | 14,29% | 11,44% | 8,64% | -4,48% | 10,66% | 10,55% | 16,93% |
| Datum van publicatie | 23-03-20 | 22-03-21 | 15-03-22 | 15-03-23 | 15-03-24 | - | - | - |
1TWD in Miljoen2TWD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
187
TWD
Gemiddelde koersdoel
179,2
TWD
Spread / Gemiddelde doel
-4,16%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +30,31% | 12,25 mld. | |
| +21,24% | 4,13 mld. | |
| +36,60% | 4 mld. | |
| +16,23% | 2,8 mld. | |
| -15,05% | 1,89 mld. | |
| +18,10% | 1,88 mld. | |
| +16,21% | 1,85 mld. | |
| +33,94% | 1,59 mld. | |
| +32,12% | 1,57 mld. | |
| +1,55% | 1,46 mld. |
- Beurs
- Aandelen
- Koers 2603
- Financiën Evergreen Marine Corporation (Taiwan) Ltd.
