Loading...
XTAI
2614
Market cap171mUSD
May 16, Last price  
17.30TWD
1D
-0.57%
1Q
-0.57%
Jan 2017
4.41%
Name

Eastern Media International Corp

Chart & Performance

D1W1MN
XTAI:2614 chart
P/E
13.97
P/S
0.90
EPS
1.24
Div Yield, %
—
Shrs. gr., 5y
0.12%
Rev. gr., 5y
12.93%
Revenues
5.75b
-1.59%
14,460,761,0009,042,388,0008,794,586,0004,689,348,00010,634,530,00014,717,388,00012,739,576,00011,718,163,00012,813,375,00011,382,594,00010,533,185,00014,210,657,00019,304,665,0003,129,360,0004,728,014,0005,511,919,0005,949,064,0005,841,598,0005,748,993,000
Net income
372m
P
1,753,683,0001,582,695,000-1,794,197,000131,710,000-891,576,000-1,963,212,000-3,886,185,000306,321,000-3,589,668,000-2,156,763,000241,758,0002,528,545,0001,070,989,000544,725,000520,859,000745,493,000-1,750,246,000-272,765,000371,841,000
CFO
2.20b
+89.78%
589,684,000-572,939,0001,139,645,000221,578,000954,186,000680,147,000-1,831,591,000-1,675,893,000517,191,000-1,335,981,0006,442,864,000-2,194,980,00093,672,0001,296,778,0001,169,417,000981,947,0001,309,476,0001,159,913,0002,201,327,000
Dividend
Aug 11, 20221 TWD/sh
Earnings
May 27, 2025

Profile

Eastern Media International Corporation, together with its subsidiaries, provides loading and unloading of grains and silo storage services in Taiwan and China. The company operates through Warehousing, Trading, Media, and Tourism segments. The warehousing segment engages in cargo storage business. The Trading segment operates in retail business. The Media segment is involved in operation of a channel agency and advertising business. The Tourism segment operates a hotel and catering business. It also offers pet foods and supplies; and provision of pet beauty services. In addition, the company is involved in investing activities; leisure site management; catering services; rental of real estate; leasing; video advertising services; audiovisual and singing; amusement park; wholesale of cosmetics, jewelry, and household sundries products; support and management consultancy services; and market research and opinion poll. The company was formerly known as ET Internet Technology Corporation and changed its name to Eastern Media International Corporation in 2005. Eastern Media International Corporation was founded in 1975 and is headquartered in Taipei, Taiwan.
URL
https://eng.emic.com.tw/
IPO date
Sep 23, 1995
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
5,748,993
-1.59%
5,841,598
-1.81%
5,949,064
7.93%
Cost of revenue
5,425,788
5,931,667
5,737,217
Unusual Expense (Income)
NOPBT
323,205
(90,069)
211,847
NOPBT Margin
5.62%
3.56%
Operating Taxes
118,446
53,111
248,024
Tax Rate
36.65%
117.08%
NOPAT
204,759
(143,180)
(36,177)
Net income
371,841
-236.32%
(272,765)
-84.42%
(1,750,246)
-334.78%
Dividends
(534,877)
Dividend yield
4.56%
Proceeds from repurchase of equity
(1,057,900)
BB yield
9.01%
Debt
Debt current
2,417,679
1,870,610
2,308,186
Long-term debt
16,886,954
17,095,555
14,257,280
Deferred revenue
Other long-term liabilities
32,358
10,937
35,984
Net debt
15,206,678
14,682,816
13,144,148
Cash flow
Cash from operating activities
2,201,327
1,159,913
1,309,476
CAPEX
(1,913,164)
(1,703,531)
(971,231)
Cash from investing activities
(1,695,604)
(1,834,256)
(837,522)
Cash from financing activities
280,967
116,187
(341,012)
FCF
(1,186,265)
(2,404,078)
(918,208)
Balance
Cash
3,235,352
2,764,627
3,025,757
Long term investments
862,603
1,518,722
395,561
Excess cash
3,810,505
3,991,269
3,123,865
Stockholders' equity
5,215,838
4,303,329
4,733,321
Invested Capital
13,995,291
12,075,127
11,041,185
ROIC
1.57%
ROCE
1.82%
1.50%
EV
Common stock shares outstanding
302,740
300,243
317,152
Price
16.60
-26.71%
22.65
-38.82%
37.02
-36.42%
Market cap
5,025,484
-26.10%
6,800,504
-42.08%
11,740,953
-34.91%
EV
21,158,277
22,399,227
25,424,382
EBITDA
1,623,050
1,311,171
1,574,937
EV/EBITDA
13.04
17.08
16.14
Interest
317,507
281,223
246,880
Interest/NOPBT
98.24%
116.54%