XTAI1217
Market cap177mUSD
Dec 25, Last price
11.75TWD
1D
-0.42%
1Q
-4.86%
Jan 2017
58.36%
Name
AGV Products Corp
Chart & Performance
Profile
AGV Products Corporation manufactures, processes, and sells canned foods in Taiwan and Mainland China. The company offers drinks, beans, mushrooms, bamboo shoots, and pickles. It is also involved in the rental and sale of public housing and commercial buildings. The company was founded in 1971 and is based in Chiayi Hsien, Taiwan.
Valuation
Title TWD 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 | 4,900,038 2.07% | 4,800,625 1.91% | 4,710,880 2.09% | |||||||
Cost of revenue | 4,769,270 | 4,629,338 | 4,539,337 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 130,768 | 171,287 | 171,543 | |||||||
NOPBT Margin | 2.67% | 3.57% | 3.64% | |||||||
Operating Taxes | 43,142 | 15,469 | 68,077 | |||||||
Tax Rate | 32.99% | 9.03% | 39.69% | |||||||
NOPAT | 87,626 | 155,818 | 103,466 | |||||||
Net income | 200,936 -27.69% | 277,890 38.13% | 201,182 -13.62% | |||||||
Dividends | (197,805) | (148,354) | ||||||||
Dividend yield | 3.32% | 2.80% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,430,687 | 1,777,109 | 1,659,369 | |||||||
Long-term debt | 3,675,157 | 3,225,915 | 3,539,690 | |||||||
Deferred revenue | 57,696 | 88,978 | ||||||||
Other long-term liabilities | 53,902 | 7,889 | 7,910 | |||||||
Net debt | (1,277,110) | (1,256,137) | (931,935) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 433,304 | 128,573 | 119,342 | |||||||
CAPEX | (124,545) | (63,735) | (124,940) | |||||||
Cash from investing activities | (208,126) | (105,617) | (168,795) | |||||||
Cash from financing activities | (261,823) | (155,719) | 80,999 | |||||||
FCF | 695,558 | 452,921 | (682,283) | |||||||
Balance | ||||||||||
Cash | 838,511 | 703,515 | 733,344 | |||||||
Long term investments | 5,544,443 | 5,555,646 | 5,397,650 | |||||||
Excess cash | 6,137,952 | 6,019,130 | 5,895,450 | |||||||
Stockholders' equity | 6,392,597 | 7,248,726 | 7,128,722 | |||||||
Invested Capital | 6,527,775 | 6,501,782 | 6,729,673 | |||||||
ROIC | 1.35% | 2.36% | 1.73% | |||||||
ROCE | 1.02% | 1.35% | 1.34% | |||||||
EV | ||||||||||
Common stock shares outstanding | 494,829 | 494,892 | 494,834 | |||||||
Price | 12.05 12.62% | 10.70 -1.38% | 10.85 8.94% | |||||||
Market cap | 5,962,689 12.60% | 5,295,344 -1.37% | 5,368,949 8.94% | |||||||
EV | 5,450,760 | 4,803,687 | 5,213,072 | |||||||
EBITDA | 261,729 | 302,129 | 306,729 | |||||||
EV/EBITDA | 20.83 | 15.90 | 17.00 | |||||||
Interest | 132,766 | 119,325 | 123,028 | |||||||
Interest/NOPBT | 101.53% | 69.66% | 71.72% |