XTAI
1231
Market cap1.26bUSD
May 23, Last price
139.50TWD
1D
1.09%
1Q
-21.63%
Jan 2017
621.68%
Name
Lian Hwa Foods Corp
Chart & Performance
Profile
Lian Hwa Foods Corporation engages in manufacture, processing, trade, wholesale, and retail of food products in Taiwan. The company's products portfolio include seaweed, squid, pasta, rice bran, beans, nuts, melon seeds, jams, beverages, sugar, candy, biscuits, peanut butter, and other products. It also offers processed, sea and land products, frozen processed, and canned foods. The company offers under the KOLOKO, VIVA, CADINA, Moto-Moto-Yama, Chef Hoka, and Lucky Star brand names. Lian Hwa Foods Corporation was incorporated in 1960 and is headquartered in Taipei, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 12,201,941 12.43% | 10,853,256 0.75% | 10,772,839 13.19% | |||||||
Cost of revenue | 11,158,795 | 9,943,407 | 9,595,239 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,043,146 | 909,849 | 1,177,600 | |||||||
NOPBT Margin | 8.55% | 8.38% | 10.93% | |||||||
Operating Taxes | 248,827 | 232,287 | 225,306 | |||||||
Tax Rate | 23.85% | 25.53% | 19.13% | |||||||
NOPAT | 794,319 | 677,562 | 952,294 | |||||||
Net income | 1,145,728 18.17% | 969,576 11.21% | 871,814 7.10% | |||||||
Dividends | (394,650) | (358,773) | (302,643) | |||||||
Dividend yield | 1.05% | 1.51% | 1.80% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,194,303 | 1,195,605 | 964,329 | |||||||
Long-term debt | 4,223,011 | 3,669,467 | 2,427,904 | |||||||
Deferred revenue | 69,475 | |||||||||
Other long-term liabilities | 60,978 | 78,044 | 8,445 | |||||||
Net debt | 4,802,635 | 3,245,233 | 3,060,204 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 902,774 | 1,387,394 | 776,644 | |||||||
CAPEX | (1,227,049) | (1,799,259) | (673,869) | |||||||
Cash from investing activities | (1,226,190) | (1,810,301) | (1,127,244) | |||||||
Cash from financing activities | 71,783 | 924,254 | 346,351 | |||||||
FCF | 509,843 | (1,924,981) | 63,714 | |||||||
Balance | ||||||||||
Cash | 1,163,832 | 1,139,836 | 557,921 | |||||||
Long term investments | (549,153) | 480,003 | (225,892) | |||||||
Excess cash | 4,582 | 1,077,176 | ||||||||
Stockholders' equity | 5,514,186 | 4,849,252 | 5,077,408 | |||||||
Invested Capital | 11,866,085 | 9,475,790 | 8,404,672 | |||||||
ROIC | 7.44% | 7.58% | 12.24% | |||||||
ROCE | 8.78% | 8.62% | 14.01% | |||||||
EV | ||||||||||
Common stock shares outstanding | 270,464 | 271,589 | 246,924 | |||||||
Price | 138.50 58.47% | 87.40 28.70% | 67.91 19.64% | |||||||
Market cap | 37,459,199 57.81% | 23,736,870 41.56% | 16,768,582 19.66% | |||||||
EV | 42,279,603 | 27,000,179 | 19,847,120 | |||||||
EBITDA | 1,431,519 | 1,196,162 | 1,434,643 | |||||||
EV/EBITDA | 29.53 | 22.57 | 13.83 | |||||||
Interest | 57,945 | 45,471 | 37,537 | |||||||
Interest/NOPBT | 5.55% | 5.00% | 3.19% |