XHKG0669
Market cap24bUSD
Dec 20, Last price
102.50HKD
1D
-0.10%
1Q
-12.24%
Jan 2017
268.71%
Name
Techtronic Industries Co Ltd
Chart & Performance
Profile
Techtronic Industries Company Limited engages in the design, manufacture, and marketing of power tools, outdoor power equipment, and floorcare and cleaning products worldwide. It offers power tools, power tool accessories, outdoor products, and outdoor product accessories for consumer, trade, professional, and industrial users under the MILWAUKEE, EMPIRE, AEG, RYOBI, HOMELITE, and HART brands, as well as to original equipment manufacturer (OEM) customers. The company provides floorcare products and accessories under the HOOVER, DIRT DEVIL, VAX, and ORECK brands, as well as to OEM customers. It serves Do-It-Yourself, professional, and industrial users in the home improvement, repair, maintenance, construction, and infrastructure industries. The company was founded in 1985 and is based in Kwai Chung, Hong Kong.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 13,731,411 3.60% | 13,253,917 0.38% | 13,203,161 34.56% | |||||||
Cost of revenue | 12,613,542 | 12,152,331 | 12,107,153 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,117,869 | 1,101,586 | 1,096,008 | |||||||
NOPBT Margin | 8.14% | 8.31% | 8.30% | |||||||
Operating Taxes | 79,276 | 79,747 | 82,724 | |||||||
Tax Rate | 7.09% | 7.24% | 7.55% | |||||||
NOPAT | 1,038,593 | 1,021,839 | 1,013,284 | |||||||
Net income | 976,340 -9.36% | 1,077,150 -1.99% | 1,099,003 37.24% | |||||||
Dividends | (436,859) | (460,421) | (394,115) | |||||||
Dividend yield | 0.26% | 0.29% | 0.14% | |||||||
Proceeds from repurchase of equity | (3,858) | 5,092,624 | 5,442,840 | |||||||
BB yield | 0.00% | -3.18% | -1.91% | |||||||
Debt | ||||||||||
Debt current | 1,073,674 | 2,092,467 | 2,367,830 | |||||||
Long-term debt | 2,653,232 | 1,903,083 | 1,582,551 | |||||||
Deferred revenue | 1,181,780 | 1,014,292 | ||||||||
Other long-term liabilities | 105,624 | (1,198,002) | (1,028,351) | |||||||
Net debt | 2,570,187 | 2,309,254 | 1,901,280 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,103,875 | 1,233,103 | (100,945) | |||||||
CAPEX | (501,573) | (580,990) | (746,538) | |||||||
Cash from investing activities | (778,782) | (919,230) | (1,024,924) | |||||||
Cash from financing activities | (1,801,641) | (712,739) | 1,472,107 | |||||||
FCF | 1,088,977 | 637,293 | (1,357,259) | |||||||
Balance | ||||||||||
Cash | 1,172,045 | 1,674,523 | 2,042,116 | |||||||
Long term investments | (15,326) | 11,773 | 6,985 | |||||||
Excess cash | 470,148 | 1,023,600 | 1,388,943 | |||||||
Stockholders' equity | 6,221,072 | 5,448,556 | 4,830,512 | |||||||
Invested Capital | 8,222,040 | 8,089,178 | 7,237,280 | |||||||
ROIC | 12.73% | 13.33% | 17.25% | |||||||
ROCE | 12.86% | 12.07% | 12.68% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,836,183 | 1,836,032 | 1,840,010 | |||||||
Price | 92.75 6.49% | 87.10 -43.88% | 155.20 36.86% | |||||||
Market cap | 170,305,966 6.50% | 159,918,346 -44.00% | 285,569,566 37.22% | |||||||
EV | 173,112,914 | 162,470,675 | 287,578,840 | |||||||
EBITDA | 1,716,301 | 1,490,372 | 1,405,165 | |||||||
EV/EBITDA | 100.86 | 109.01 | 204.66 | |||||||
Interest | 124,056 | 69,868 | 42,008 | |||||||
Interest/NOPBT | 11.10% | 6.34% | 3.83% |