XTAI1218
Market cap297mUSD
Dec 26, Last price
20.00TWD
1D
0.25%
1Q
-3.15%
Jan 2017
37.55%
Name
Taisun Enterprise Co Ltd
Chart & Performance
Profile
Taisun Enterprise Co., Ltd. operates in the food and beverage industry in Taiwan. It offers oil and soybean powder products, including selected soybeans, soybean powder, high protein soybean powder, salad oil, cooking oil series, flavoring oil series, sunflower seed oil series, olive oil, healthy good oil, HSF oil series, health food sunflower seed oil, and other blended oils. The company also provides Mesona tea, honey herbal jelly, mixed congee, other congee sweets, iced tea, guava green tea, and bottled water; and aqua feeds for milkfish, tilapia, ayu, bass, grouper, etc. The company offers its products under Cha Chi Chu, Bing Jeon, Taisun Pure Water, TAISUN Cheers, Twist Water, Taisun Fruit Water, Pure Water, Taisun Grass Jelly, Taisun Mesona Tea, Taisun Mixed Congee, Taisun Peanuts Soup, Taisun Other Dessert, Healthy Dessert, Big Straw, Taisun Cooking Oil, ChefOil, Taisun Omega 369 Blended Oil, Cha Street, BUFF, Customized Purpose Good Oil, Commercial Purpose Salad oil, and Commercial Purpose Bulk Vegetable Oil Brands. It also engages in the rental and construction activities. Taisun Enterprise Co., Ltd. was founded in 1950 and is headquartered in Taipei City, 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 | 11,228,425 1.44% | 11,069,440 11.31% | 9,944,978 19.01% | |||||||
Cost of revenue | 11,296,178 | 11,454,703 | 9,735,859 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (67,753) | (385,263) | 209,119 | |||||||
NOPBT Margin | 2.10% | |||||||||
Operating Taxes | 203,527 | 292,578 | 43,625 | |||||||
Tax Rate | 20.86% | |||||||||
NOPAT | (271,280) | (677,841) | 165,494 | |||||||
Net income | (80,870) -101.37% | 5,918,495 900.04% | 591,827 -30.46% | |||||||
Dividends | (284,928) | (486,391) | (680,948) | |||||||
Dividend yield | 2.60% | 3.02% | 5.11% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,998 | 1,711,867 | 1,039,529 | |||||||
Long-term debt | 8,963 | 2,850 | 1,054,452 | |||||||
Deferred revenue | 5,119 | |||||||||
Other long-term liabilities | 6,630 | 6,530 | 6,598 | |||||||
Net debt | (4,381,518) | (8,632,199) | (3,017,771) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (929,924) | (430,901) | (273,551) | |||||||
CAPEX | (108,252) | (145,896) | (249,019) | |||||||
Cash from investing activities | (3,761,995) | 8,131,800 | 530,352 | |||||||
Cash from financing activities | (1,997,515) | (866,030) | 635,929 | |||||||
FCF | (1,354,859) | (582,757) | (587,160) | |||||||
Balance | ||||||||||
Cash | 1,925,631 | 8,605,284 | 1,770,612 | |||||||
Long term investments | 2,468,848 | 1,741,632 | 3,341,140 | |||||||
Excess cash | 3,833,058 | 9,793,444 | 4,614,503 | |||||||
Stockholders' equity | 11,292,716 | 11,784,245 | 6,221,121 | |||||||
Invested Capital | 8,265,155 | 4,154,094 | 4,413,983 | |||||||
ROIC | 3.99% | |||||||||
ROCE | 2.26% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 486,393 | 494,878 | 488,036 | |||||||
Price | 22.50 -30.88% | 32.55 19.23% | 27.30 -1.09% | |||||||
Market cap | 10,943,842 -32.06% | 16,108,279 20.90% | 13,323,383 -1.20% | |||||||
EV | 6,567,734 | 7,481,267 | 10,310,757 | |||||||
EBITDA | 76,407 | (278,475) | 313,888 | |||||||
EV/EBITDA | 85.96 | 32.85 | ||||||||
Interest | 20,977 | 27,012 | 11,359 | |||||||
Interest/NOPBT | 5.43% |