Financials momo.com Inc.

Equities

8454

TW0008454000

Department Stores

End-of-day quote Taiwan S.E. 06:00:00 2024-05-16 pm EDT 5-day change 1st Jan Change
432 TWD +1.89% Intraday chart for momo.com Inc. +3.47% -15.13%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 40,617 89,218 295,874 140,272 122,333 109,018 - -
Enterprise Value (EV) 1 36,681 85,252 287,070 132,227 116,055 100,249 99,158 96,170
P/E ratio 29.1 x 45.9 x 90.2 x 40.8 x 33.7 x 26.3 x 24.3 x 20.3 x
Yield 3.1% 1.33% 0.8% - 2.95% 3.11% 3.2% 3.83%
Capitalization / Revenue 0.78 x 1.33 x 3.35 x 1.36 x 1.12 x 0.91 x 0.82 x 0.75 x
EV / Revenue 0.71 x 1.27 x 3.25 x 1.28 x 1.06 x 0.84 x 0.75 x 0.66 x
EV / EBITDA 15.8 x 28.1 x 57.5 x 24.5 x 20.8 x 16.9 x 14.8 x 12.5 x
EV / FCF 13.9 x 29 x 56 x 49.4 x 49.4 x 25.3 x 23.9 x 19.6 x
FCF Yield 7.2% 3.44% 1.78% 2.02% 2.03% 3.95% 4.19% 5.11%
Price to Book 6.6 x 12.9 x 33.8 x 14.3 x 12.1 x 9.23 x 8.41 x 7.54 x
Nbr of stocks (in thousands) 240,341 240,341 240,341 240,341 240,340 252,357 - -
Reference price 2 169.0 371.2 1,231 583.6 509.0 432.0 432.0 432.0
Announcement Date 2/11/20 2/17/21 2/16/22 2/17/23 2/16/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 51,830 67,198 88,397 103,436 109,243 119,526 132,184 145,410
EBITDA 1 2,329 3,034 4,992 5,393 5,593 5,923 6,685 7,667
EBIT 1 1,656 2,219 4,042 4,285 4,385 4,724 5,190 6,062
Operating Margin 3.19% 3.3% 4.57% 4.14% 4.01% 3.95% 3.93% 4.17%
Earnings before Tax (EBT) 1 1,721 2,391 4,085 4,312 4,440 4,813 5,202 5,831
Net income 1 1,394 1,943 3,280 3,435 3,628 3,850 4,085 4,665
Net margin 2.69% 2.89% 3.71% 3.32% 3.32% 3.22% 3.09% 3.21%
EPS 2 5.798 8.083 13.65 14.29 15.10 16.43 17.77 21.28
Free Cash Flow 1 2,640 2,936 5,122 2,675 2,351 3,957 4,152 4,911
FCF margin 5.09% 4.37% 5.79% 2.59% 2.15% 3.31% 3.14% 3.38%
FCF Conversion (EBITDA) 113.35% 96.75% 102.61% 49.6% 42.03% 66.81% 62.1% 64.06%
FCF Conversion (Net income) 189.38% 151.07% 156.15% 77.89% 64.79% 102.78% 101.63% 105.28%
Dividend per Share 2 5.245 4.953 9.848 - 15.00 13.45 13.81 16.56
Announcement Date 2/11/20 2/17/21 2/16/22 2/17/23 2/16/24 - - -
1TWD in Million2TWD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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 2025 Q2
Net sales 1 26,870 22,937 25,138 23,558 31,803 25,120 26,212 25,075 32,836 26,878 28,764 27,794 36,103 30,321 31,898
EBITDA 1 - - 1,224 1,065 1,617 1,377 1,290 1,221 1,705 1,456 1,427 1,334 1,851 1,615 -
EBIT 1 1,136 1,039 1,019 878.1 1,349 1,092 1,001 913.2 1,379 1,117 1,065 1,000 1,526 1,221 1,225
Operating Margin 4.23% 4.53% 4.05% 3.73% 4.24% 4.35% 3.82% 3.64% 4.2% 4.16% 3.7% 3.6% 4.23% 4.03% 3.84%
Earnings before Tax (EBT) 1 1,142 1,030 1,045 940.7 1,296 1,112 1,039 936.1 1,353 1,137 1,085 1,024 1,550 1,227 1,248
Net income 1 916.5 825.5 832.1 756.4 1,021 888.4 842.9 750 1,147 909 868 819.4 1,240 981.5 998
Net margin 3.41% 3.6% 3.31% 3.21% 3.21% 3.54% 3.22% 2.99% 3.49% 3.38% 3.02% 2.95% 3.43% 3.24% 3.13%
EPS 2 3.818 3.432 3.464 3.145 4.245 3.700 3.500 3.120 4.780 3.780 3.680 3.472 5.272 4.080 4.150
Dividend per Share 2 - - - - - - - 15.00 - - - 10.25 - - -
Announcement Date 2/16/22 4/27/22 7/27/22 10/26/22 2/17/23 4/28/23 7/28/23 11/7/23 2/16/24 5/2/24 - - - - -
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 3,936 3,966 8,804 8,044 6,278 8,769 9,860 12,848
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 2,640 2,936 5,122 2,675 2,351 3,957 4,152 4,911
ROE (net income / shareholders' equity) 22.7% 29.7% 41.8% 37% 36.4% 35.4% 36.7% 40.1%
ROA (Net income/ Total Assets) 10.4% 12% 16.1% 13.9% 13.3% 12.4% 12.9% 13.4%
Assets 1 13,413 16,208 20,412 24,678 27,331 30,979 31,608 34,813
Book Value Per Share 2 25.60 28.80 36.40 40.80 42.00 46.80 51.40 57.30
Cash Flow per Share 2 - 15.50 23.80 22.20 15.20 23.20 24.50 -
Capex 1 260 790 599 2,657 1,313 1,495 1,568 1,000
Capex / Sales 0.5% 1.18% 0.68% 2.57% 1.2% 1.25% 1.19% 0.69%
Announcement Date 2/11/20 2/17/21 2/16/22 2/17/23 2/16/24 - - -
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
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
432 TWD
Average target price
467.1 TWD
Spread / Average Target
+8.13%
Consensus
  1. Stock Market
  2. Equities
  3. 8454 Stock
  4. Financials momo.com Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW