Stock 6527 CRYSTALVUE MEDICAL CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crystalvue Medical Corporation

Equities

6527

TW0006527005

Medical Equipment, Supplies & Distribution

End-of-day quote Taipei Exchange
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
82.2 TWD +0.61% Intraday chart for Crystalvue Medical Corporation +0.37% -5.19%
May. 08 Crystalvue Medical Corporation Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 01 Crystalvue Medical Corporation Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,012 1,681 1,186 1,144 1,241 2,190
Enterprise Value (EV) 1 664.7 1,164 771.4 988.1 1,096 1,942
P/E ratio 14.7 x 18.6 x 21.4 x 15 x 11 x 21.2 x
Yield 3.58% 3.25% 2.82% 4.05% 4.62% 2.39%
Capitalization / Revenue 1.67 x 2.54 x 2.35 x 1.59 x 1.56 x 2.66 x
EV / Revenue 1.1 x 1.76 x 1.53 x 1.37 x 1.38 x 2.36 x
EV / EBITDA 7.46 x 9.14 x 10.1 x 8.06 x 7.61 x 13.9 x
EV / FCF 11.9 x 17.5 x -17.2 x -4.36 x 146 x 16.8 x
FCF Yield 8.43% 5.71% -5.82% -23% 0.68% 5.96%
Price to Book 2.2 x 2.72 x 1.76 x 1.59 x 1.59 x 2.56 x
Nbr of stocks (in thousands) 22,376 22,491 25,057 25,057 25,057 25,264
Reference price 2 45.24 74.76 47.33 45.67 49.52 86.70
Announcement Date 4/25/19 3/31/20 3/3/21 3/1/22 2/24/23 3/1/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 606.3 661.1 504.4 721.6 795.5 824
EBITDA 1 89.04 127.4 76.31 122.6 143.9 139.5
EBIT 1 77.17 114.1 57.66 88.47 124.8 117.7
Operating Margin 12.73% 17.25% 11.43% 12.26% 15.69% 14.28%
Earnings before Tax (EBT) 1 80.34 111.7 62.96 109.2 142.4 119.7
Net income 1 69.89 91.08 56.62 77.24 115 103.4
Net margin 11.53% 13.78% 11.23% 10.7% 14.46% 12.55%
EPS 2 3.076 4.019 2.210 3.048 4.514 4.090
Free Cash Flow 1 56.01 66.41 -44.89 -226.8 7.495 115.7
FCF margin 9.24% 10.05% -8.9% -31.43% 0.94% 14.04%
FCF Conversion (EBITDA) 62.9% 52.14% - - 5.21% 82.9%
FCF Conversion (Net income) 80.15% 72.92% - - 6.52% 111.86%
Dividend per Share 2 1.619 2.429 1.333 1.848 2.286 2.070
Announcement Date 4/25/19 3/31/20 3/3/21 3/1/22 2/24/23 3/1/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2023 Q2 2023 Q3 2023 Q4
Net sales 1 327.7 - 220 189.4
EBITDA - - - -
EBIT 1 52.8 - 24.24 31.17
Operating Margin 16.11% - 11.02% 16.45%
Earnings before Tax (EBT) 1 47.99 - 29.14 25.97
Net income 1 42.56 34.47 23.31 18.39
Net margin 12.99% - 10.6% 9.71%
EPS 2 1.876 1.380 0.9300 0.7100
Dividend per Share - - - -
Announcement Date 3/29/20 8/14/23 11/14/23 3/1/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 348 518 415 156 145 248
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 56 66.4 -44.9 -227 7.49 116
ROE (net income / shareholders' equity) 15.8% 15.7% 8.23% 11.1% 15.4% 12.7%
ROA (Net income/ Total Assets) 8.26% 9.31% 4.03% 6.06% 7.99% 7.03%
Assets 1 846.6 978.5 1,404 1,275 1,439 1,470
Book Value Per Share 2 20.60 27.50 26.90 28.70 31.20 33.90
Cash Flow per Share 2 14.60 21.70 14.50 7.730 7.110 10.80
Capex 1 25.5 5.19 29.8 351 7.52 4.37
Capex / Sales 4.2% 0.79% 5.9% 48.66% 0.95% 0.53%
Announcement Date 4/25/19 3/31/20 3/3/21 3/1/22 2/24/23 3/1/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Medical Equipment Wholesale

1st Jan change Capi.
CRYSTALVUE MEDICAL CORPORATION Stock Crystalvue Medical Corporation
-5.19% 63.85M
HENRY SCHEIN, INC. Stock Henry Schein, Inc.
-8.41% 8.88B
SHIP HEALTHCARE HOLDINGS, INC. Stock Ship Healthcare Holdings, Inc.
-1.68% 1.39B
AS ONE CORPORATION Stock AS ONE Corporation
-10.93% 1.13B
GKHT MEDICAL TECHNOLOGY CO., LTD. Stock GKHT Medical Technology Co., Ltd.
-20.27% 837M
TOKAI CORP. Stock TOKAI Corp.
+0.86% 451M
EXCELSIOR MEDICAL CO., LTD. Stock Excelsior Medical Co., Ltd.
+0.90% 427M
COWEALTH MEDICAL CHINA CO.,LTD. Stock Cowealth Medical China Co.,Ltd.
-25.71% 329M
GAUSH MEDITECH LTD Stock Gaush Meditech Ltd
-55.34% 328M
WIN-PARTNERS CO., LTD. Stock WIN-Partners Co., Ltd.
-2.76% 207M
Medical Equipment Wholesale
  1. Stock Market
  2. Equities
  3. 6527 Stock
  4. Financials Crystalvue Medical Corporation