|
Slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 74,70 TWD | -0,93% |
|
-0,80% | -3,11% |
| 30/12 | Nanlien International Corp. kondigt overname van gebruiksrecht van Uni-President Enterprises Corp. aan | CI |
| 19/12 | Uni-President-dochter beëindigt merkrechtenovereenkomst met Carrefour | RE |
Voorlopige winst- en verliesrekening: Uni-President Enterprises Corp.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 447.320 | 473.502 | 524.832 | 581.103 | 657.637 | 680.761 | 723.635 | 763.162 |
| Variatie | - | 5,85% | 10,84% | 10,72% | 13,17% | 3,52% | 6,3% | 5,46% |
| EBITDA 1 | 62.484 | 61.617 | 63.420 | 67.432 | 76.953 | 86.360 | 89.754 | 90.118 |
| Variatie | - | -1,39% | 2,93% | 6,33% | 14,12% | 12,22% | 3,93% | 0,41% |
| Bedrijfsresultaat (EBIT) 1 | 29.784 | 28.392 | 29.017 | 28.641 | 33.827 | 36.431 | 40.666 | 43.187 |
| Variatie | - | -4,67% | 2,2% | -1,3% | 18,11% | 7,7% | 11,62% | 6,2% |
| Betaalde rente 1 | -2.441 | -2.084 | -2.495 | -3.491 | -4.276 | -4.674 | -3.568 | -3.310 |
| Resultaat voor belastingen (EBT) 1 | 38.438 | 36.268 | 35.342 | 48.691 | 42.227 | 42.963 | 48.719 | 52.282 |
| Variatie | - | -5,65% | -2,55% | 37,77% | -13,28% | 1,74% | 13,4% | 7,31% |
| Nettowinst (verlies) 1 | 21.542 | 19.879 | 17.168 | 18.336 | 20.673 | 20.135 | 23.914 | 27.203 |
| Variatie | - | -7,72% | -13,64% | 6,8% | 12,74% | -2,61% | 18,77% | 13,76% |
| Datum van publicatie | 24/03/21 | 10/03/22 | 9/03/23 | 11/03/24 | 6/03/25 | - | - | - |
1TWD in Miljoen
Geschatte gegevens
Balansprognose: Uni-President Enterprises Corp.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 82.381 | 79.675 | 83.492 | 3.439 | 149.206 | 148.494 | 131.751 | 111.714 |
| Variatie | - | -3,28% | 4,79% | -95,88% | 4.238,64% | -0,48% | -11,28% | -15,21% |
| Datum van publicatie | 24/03/21 | 10/03/22 | 9/03/23 | 11/03/24 | 6/03/25 | - | - | - |
1TWD in Miljoen
Geschatte gegevens
Verwachte kasstroom: Uni-President Enterprises Corp.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 16.313 | 16.791 | 17.947 | 22.633 | 28.863 | 31.359 | 35.675 | 35.289 |
| Variatie | - | 2,93% | 6,89% | 26,11% | 27,52% | 8,65% | 13,76% | -1,08% |
| Vrije kasstroom (FCF) 1 | 45.407 | 39.562 | 44.825 | 50.499 | 49.578 | 33.566 | 42.842 | 48.480 |
| Variatie | - | -12,87% | 13,3% | 12,66% | -1,82% | -32,3% | 27,64% | 13,16% |
| Datum van publicatie | 24/03/21 | 10/03/22 | 9/03/23 | 11/03/24 | 6/03/25 | - | - | - |
1TWD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Uni-President Enterprises Corp.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 13,97% | 13,01% | 12,08% | 11,6% | 11,7% | 12,69% | 12,4% | 11,81% |
| EBIT-marge (%) | 6,66% | 6% | 5,53% | 4,93% | 5,14% | 5,35% | 5,62% | 5,66% |
| EBT-marge (%) | 8,59% | 7,66% | 6,73% | 8,38% | 6,42% | 6,31% | 6,73% | 6,85% |
| Nettomarge (%) | 4,82% | 4,2% | 3,27% | 3,16% | 3,14% | 2,96% | 3,3% | 3,56% |
| FCF-marge (%) | 10,15% | 8,36% | 8,54% | 8,69% | 7,54% | 4,93% | 5,92% | 6,35% |
| Vrije kasstroom/nettoresultaat (%) | 210,78% | 199,02% | 261,09% | 275,4% | 239,82% | 166,71% | 179,15% | 178,21% |
Winstgevendheid | ||||||||
| ROA | 4,43% | 3,94% | 3,22% | 3,01% | 3,01% | 2,78% | 3,52% | 4,17% |
| ROE | 19,33% | 17,21% | 14,17% | 14,63% | 15,9% | 15,53% | 17,03% | 19,53% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 1,32x | 1,29x | 1,32x | 0,05x | 1,94x | 1,72x | 1,47x | 1,24x |
| Schuld/vrije kasstroom | 1,81x | 2,01x | 1,86x | 0,07x | 3,01x | 4,42x | 3,08x | 2,3x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 3,65% | 3,55% | 3,42% | 3,89% | 4,39% | 4,61% | 4,93% | 4,62% |
| CAPEX / EBITDA (%) | 26,11% | 27,25% | 28,3% | 33,56% | 37,51% | 36,31% | 39,75% | 39,16% |
| CAPEX / FCF (%) | 35,93% | 42,44% | 40,04% | 44,82% | 58,22% | 93,42% | 83,27% | 72,79% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 10,8 | 9,918 | 10,99 | 12,81 | 13,81 | 13,95 | 14,93 | 15,99 |
| Variatie | - | -8,16% | 10,83% | 16,55% | 7,76% | 1,08% | 7,01% | 7,09% |
| Dividend per aandeel 1 | 2,7 | 2,7 | 3,15 | 3 | 3 | 3,128 | 3,412 | 3,853 |
| Variatie | - | 0% | 16,67% | -4,76% | 0% | 4,28% | 9,05% | 12,95% |
| Nettoactief per aandeel 1 | 20,14 | 20,52 | 22,12 | 21,88 | 23,79 | 23,22 | 28,05 | 28,15 |
| Variatie | - | 1,87% | 7,82% | -1,11% | 8,77% | -2,4% | 20,79% | 0,35% |
| WPA 1 | 3,77 | 3,48 | 3,01 | 3,23 | 3,64 | 3,543 | 4,21 | 4,788 |
| Variatie | - | -7,69% | -13,51% | 7,31% | 12,69% | -2,68% | 18,83% | 13,75% |
| Aantal aandelen (in duizend) | 5.682.015 | 5.682.015 | 5.682.015 | 5.682.015 | 5.682.015 | 5.682.015 | 5.682.015 | 5.682.015 |
| Datum van publicatie | 24/03/21 | 10/03/22 | 9/03/23 | 11/03/24 | 6/03/25 | - | - | - |
1TWD
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 21,1x | 17,7x |
| PBR-ratio | 3,22x | 2,66x |
| EV/omzet | 0,84x | 0,77x |
| Dividendrendement | 4,19% | 4,57% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
BBB
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
11
Laatste slotkoers
74,70TWD
Gemiddelde koersdoel
84,68TWD
Spread / Gemiddelde doel
+13,36%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers 1216
- Financiën Uni-President Enterprises Corp.
Kies jouw editie
Alle financiële informatie op nationaal niveau
