Financials PhytoHealth Corporation

Equities

4108

TW0004108006

Pharmaceuticals

End-of-day quote Taiwan S.E. 06:00:00 2024-05-02 pm EDT 5-day change 1st Jan Change
20.2 TWD +0.75% Intraday chart for PhytoHealth Corporation +2.02% -6.91%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,961 2,945 4,140 4,628 3,794 4,310
Enterprise Value (EV) 1 2,066 2,206 3,397 3,244 2,463 3,072
P/E ratio -16.2 x -17.2 x -46.9 x -58.7 x -47.8 x -91.5 x
Yield - - - - - -
Capitalization / Revenue 27.6 x 30.8 x 45.1 x 27.4 x 28 x 26.5 x
EV / Revenue 19.2 x 23.1 x 37 x 19.2 x 18.2 x 18.9 x
EV / EBITDA -11.7 x -14.6 x -26.8 x -36 x -21.4 x -38.8 x
EV / FCF -14.5 x -28.8 x -33.1 x -50.5 x -55.5 x -52.5 x
FCF Yield -6.92% -3.47% -3.02% -1.98% -1.8% -1.9%
Price to Book 2.03 x 2.26 x 3.22 x 2.34 x 1.99 x 2.24 x
Nbr of stocks (in thousands) 163,616 163,616 163,619 198,619 198,619 198,619
Reference price 2 18.10 18.00 25.30 23.30 19.10 21.70
Announcement Date 2/27/19 3/2/20 2/25/21 2/23/22 3/1/23 2/27/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 107.5 95.48 91.81 168.9 135.5 162.5
EBITDA 1 -176.3 -150.7 -126.5 -90.16 -114.8 -79.16
EBIT 1 -230.2 -205.3 -170.4 -132.1 -156.7 -121.7
Operating Margin -214.18% -214.96% -185.64% -78.2% -115.65% -74.88%
Earnings before Tax (EBT) 1 -208.8 -204.8 -116.3 -95.52 -114.7 -74.15
Net income 1 -182.5 -170.8 -88.24 -77.72 -79.41 -47.12
Net margin -169.77% -178.83% -96.11% -46% -58.62% -29%
EPS 2 -1.115 -1.044 -0.5393 -0.3971 -0.3998 -0.2372
Free Cash Flow 1 -142.9 -76.61 -102.6 -64.28 -44.36 -58.46
FCF margin -132.99% -80.23% -111.72% -38.05% -32.75% -35.98%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 2/27/19 3/2/20 2/25/21 2/23/22 3/1/23 2/27/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 896 739 743 1,384 1,331 1,238
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -143 -76.6 -103 -64.3 -44.4 -58.5
ROE (net income / shareholders' equity) -10.4% -11.1% -6.87% -4.67% -4.92% -3.26%
ROA (Net income/ Total Assets) -6.75% -6.49% -5.77% -3.86% -4.05% -3.23%
Assets 1 2,702 2,629 1,529 2,014 1,961 1,461
Book Value Per Share 2 8.930 7.960 7.850 9.970 9.610 9.700
Cash Flow per Share 2 0.8300 0.6700 0.3700 0.4700 0.5100 0.3200
Capex 1 63.9 7.03 1.53 13.2 1.61 4.91
Capex / Sales 59.42% 7.37% 1.67% 7.82% 1.18% 3.02%
Announcement Date 2/27/19 3/2/20 2/25/21 2/23/22 3/1/23 2/27/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 4108 Stock
  4. Financials PhytoHealth Corporation