EVERGREEN AVIATION TECHNOLOGIES CORPORATION |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 112 TWD | -0.44% |
|
+0.45% | +3.23% |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 |
|---|---|---|---|
| Capitalization 1 | 40,641 | 41,952 | - |
| Enterprise Value (EV) 1 | 40,641 | 41,763 | 40,590 |
| P/E ratio | 22 x | 21.4 x | 19.6 x |
| Yield | - | 4.25% | 4.58% |
| Capitalization / Revenue | 2.75 x | 2.63 x | 2.41 x |
| EV / Revenue | 2.75 x | 2.62 x | 2.33 x |
| EV / EBITDA | 15.2 x | 13.4 x | 12.3 x |
| EV / FCF | - | 21.1 x | 28.6 x |
| FCF Yield | - | 4.75% | 3.49% |
| Price to Book | - | 3.2 x | 3.16 x |
| Nbr of stocks (in thousands) | 374,571 | 374,571 | - |
| Reference price 2 | 108.5 | 112.0 | 112.0 |
| Announcement Date | 3/25/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 14,782 | 15,960 | 17,392 |
| EBITDA 1 | - | 2,681 | 3,126 | 3,302 |
| EBIT 1 | - | 1,918 | 2,126 | 2,366 |
| Operating Margin | - | 12.98% | 13.32% | 13.6% |
| Earnings before Tax (EBT) 1 | - | 2,239 | 2,466 | 2,670 |
| Net income 1 | 880.8 | 1,833 | 1,966 | 2,136 |
| Net margin | - | 12.4% | 12.32% | 12.28% |
| EPS 2 | 2.490 | 4.930 | 5.245 | 5.700 |
| Free Cash Flow 1 | - | - | 1,984 | 1,418 |
| FCF margin | - | - | 12.43% | 8.15% |
| FCF Conversion (EBITDA) | - | - | 63.44% | 42.94% |
| FCF Conversion (Net income) | - | - | 100.89% | 66.39% |
| Dividend per Share 2 | - | - | 4.755 | 5.125 |
| Announcement Date | 4/20/22 | 3/25/24 | - | - |
1TWD in Million2TWD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,313 | 3,789 | 3,940 | 3,740 | 3,698 | 4,134 | 4,213 | 3,916 | 4,090 | 4,471 |
| EBITDA 1 | 562.4 | 821.5 | 712.2 | 550.3 | 753.2 | 1,015 | 1,031 | 627 | 973 | - |
| EBIT 1 | 356.6 | 641.3 | 521.7 | 398.6 | 572.3 | 617 | 616.5 | 331.5 | 589 | 676.5 |
| Operating Margin | 10.76% | 16.93% | 13.24% | 10.66% | 15.48% | 14.93% | 14.63% | 8.47% | 14.4% | 15.13% |
| Earnings before Tax (EBT) 1 | 374.3 | 792.5 | 783.4 | 288.7 | - | 694 | 644 | 493 | 649 | 745.5 |
| Net income 1 | 299.4 | 634 | 626.7 | 272.9 | - | 563.5 | 556 | 338 | 519 | 596.5 |
| Net margin | 9.04% | 16.73% | 15.91% | 7.3% | - | 13.63% | 13.2% | 8.63% | 12.69% | 13.34% |
| EPS 2 | 0.8400 | 1.690 | 1.670 | 0.7100 | - | 1.505 | 1.480 | 0.9000 | 1.390 | 1.595 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/15/23 | 8/10/23 | 11/13/23 | 3/25/24 | 5/14/24 | - | - | - | - | - |
1TWD in Million2TWD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | - | 189 | 1,362 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | - | - | 1,984 | 1,418 |
| ROE (net income / shareholders' equity) | - | - | 15.1% | 16.1% |
| ROA (Net income/ Total Assets) | - | - | 8.45% | 9.3% |
| Assets 1 | - | - | 23,266 | 22,968 |
| Book Value Per Share 2 | - | - | 35.00 | 35.50 |
| Cash Flow per Share 2 | - | - | 8.030 | 8.600 |
| Capex 1 | - | - | 140 | 147 |
| Capex / Sales | - | - | 0.87% | 0.84% |
| Announcement Date | 4/20/22 | 3/25/24 | - | - |
1TWD in Million2TWD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
112
TWD
Average target price
142
TWD
Spread / Average Target
+26.79%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +3.23% | 1.31B | |
| +9.02% | 29.06B | |
| +8.79% | 13.7B | |
| +10.56% | 12.66B | |
| +18.25% | 10.64B | |
| +9.97% | 9.81B | |
| -15.68% | 6.76B | |
| +8.66% | 6.48B | |
| +6.21% | 6.23B | |
| +36.68% | 3.6B |
- Stock Market
- Equities
- 2645 Stock
- Financials Evergreen Aviation Technologies Corporation