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 (%) | ||
| 180 TWD | -0,83% |
|
-3,74% | +25,44% |
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 | 384.535 | - | - |
| Bedrijfswaarde 1 | 109.930 | 305.810 | 781.036 | -51.670 | 252.194 | 166.978 | 167.482 | 336.409 |
| K/w-verhouding | 620 x | 8,21 x | 3,15 x | 1,89 x | 8,74 x | 9,03 x | 14,8 x | 7,48 x |
| Dividendrendement | - | 6,14% | 12,6% | 42,9% | 6,97% | 5,41% | 3,09% | 3,99% |
| Marktkapitalisatie/omzet | 0,29 x | 0,95 x | 1,54 x | 0,55 x | 1,1 x | 1,17 x | 1,32 x | 1,23 x |
| Bedrijfswaarde/omzet | 0,58 x | 1,48 x | 1,6 x | -0,08 x | 0,91 x | 0,51 x | 0,58 x | 1,07 x |
| Bedrijfswaarde/EBITDA | 4,32 x | 5,49 x | 2,54 x | -0,13 x | 3,68 x | 1,77 x | 2,74 x | 5,34 x |
| Bedrijfswaarde/FCF | 8,42 x | 13,7 x | 3,19 x | -0,13 x | -9,61 x | 2,64 x | 2,75 x | 12,8 x |
| FCF Yield | 11,9% | 7,28% | 31,4% | -747% | -10,4% | 37,8% | 36,3% | 7,83% |
| Price to Book | 1,59 x | 2,08 x | 2,31 x | 0,62 x | 0,69 x | 0,82 x | 0,8 x | 0,77 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 | 180,0 | 180,0 | 180,0 |
| 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 | 328.743 | 290.564 | 313.750 |
| EBITDA 1 | 25.422 | 55.733 | 307.473 | 402.567 | 68.614 | 94.336 | 61.069 | 63.010 |
| Bedrijfsresultaat (EBIT) 1 | 4.658 | 34.668 | 284.862 | 374.808 | 34.750 | 51.042 | 23.921 | 36.222 |
| Operationele Marge | 2,44% | 16,74% | 58,21% | 59,75% | 12,56% | 15,53% | 8,23% | 11,54% |
| Resultaat voor belastingen (EBT) 1 | 778,9 | 31.840 | 288.235 | 399.424 | 64.172 | 62.091 | 30.987 | - |
| Nettowinst (verlies) 1 | 112,5 | 24.365 | 239.015 | 334.201 | 35.337 | 44.276 | 34.009 | 50.923 |
| Nettomarge | 0,06% | 11,77% | 48,84% | 53,28% | 12,77% | 13,47% | 11,7% | 16,23% |
| WPA 2 | 0,0500 | 12,40 | 113,0 | 86,22 | 16,42 | 19,94 | 12,13 | 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% | 19,22% | 20,94% | 8,4% |
| Kasstroomconversie (ebitda) | 51,38% | 39,96% | 79,7% | 95,91% | - | 66,99% | 99,61% | 41,8% |
| Kasstroomconversie (nettowinst) | 11.608,83% | 91,41% | 102,53% | 115,53% | - | 142,73% | 178,87% | 51,72% |
| Dividend per aandeel 2 | - | 6,250 | 45,00 | 70,00 | 10,00 | 9,731 | 5,555 | 7,187 |
| 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 | 81.406 | 85.895 | 76.648 | 69.915 |
| 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 | 12.390 | 10.625 | 5.235 | 2.936 |
| Operationele Marge | 66,99% | 59,46% | 67,2% | 67,39% | 64,1% | 29,57% | 16,67% | 15,04% | 12,03% | 6,77% | 23,11% | 15,22% | 12,37% | 6,83% | 4,2% |
| 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 | 14.772 | 13.301 | 7.047 | 3.836 |
| 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 | 10.224 | 9.421 | 4.984 | 2.189 |
| Nettomarge | 55,85% | 51,75% | 59,34% | 58,45% | 59,08% | 26,89% | 7,55% | 7,56% | 30,09% | 4,73% | 19,89% | 12,56% | 10,97% | 6,5% | 3,13% |
| WPA 2 | 37,48 | 37,85 | 47,38 | 47,72 | 36,85 | 17,34 | 2,360 | 2,360 | 10,35 | 1,610 | 8,410 | 4,784 | 4,412 | 2,340 | 1,020 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 5/11/21 | 15/03/22 | 6/05/22 | 5/08/22 | 4/11/22 | 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 | 217.053 | 48.126 |
| 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% | 9,97% | 4,83% | 7,1% |
| ROA (netto-inkomsten/totale activa) | 0,04% | 7,6% | 50,6% | 44,6% | 4,4% | 5,83% | 3,79% | 6,23% |
| Totale activa 1 | 267.775 | 320.410 | 472.624 | 749.268 | 803.115 | 759.508 | 898.522 | 817.391 |
| Nettoactief per aandeel 2 | 19,50 | 49,00 | 154,0 | 261,0 | 208,0 | 220,0 | 224,0 | 235,0 |
| Cashflow per aandeel 2 | 8,800 | 26,40 | 144,0 | 109,0 | -6,420 | 33,80 | 22,50 | 27,30 |
| 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% | 10,74% | 10,37% | 16,15% |
| 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
180
TWD
Gemiddelde koersdoel
186,1
TWD
Spread / Gemiddelde doel
+3,40%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +25,44% | 11,91 mld. | |
| +28,99% | 4,51 mld. | |
| +35,49% | 4,01 mld. | |
| +20,00% | 1,98 mld. | |
| +17,91% | 1,87 mld. | |
| -18,90% | 1,81 mld. | |
| -0,55% | 1,63 mld. | |
| +32,69% | 1,6 mld. | |
| +30,50% | 1,55 mld. | |
| +6,05% | 1,53 mld. |
- Beurs
- Aandelen
- Koers 2603
- Financiën Evergreen Marine Corporation (Taiwan) Ltd.
