XTAI1236
Market cap60mUSD
Dec 23, Last price
22.70TWD
1D
0.00%
1Q
-2.58%
Jan 2017
-1.30%
Name
Hunya Foods Co Ltd
Chart & Performance
Profile
Hunya Foods Co., Ltd. engages in manufacture, processing, and trade of food products in Taiwan. The company offers candies, biscuits, chocolates, moon cakes, pastries, bread, cakes, and other food products; and operates gift shops. It also provides its products online. The company offers its products under the 77, Rivon, and Republic Of Chocolate brands. Hunya Foods Co., Ltd. was founded in 1976 and is headquartered in New 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 | 1,929,953 -8.47% | 2,108,653 20.14% | 1,755,115 7.20% | |||||||
Cost of revenue | 1,916,759 | 2,104,281 | 1,803,722 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 13,194 | 4,372 | (48,607) | |||||||
NOPBT Margin | 0.68% | 0.21% | ||||||||
Operating Taxes | 19,513 | 42,690 | (3,076) | |||||||
Tax Rate | 147.89% | 976.44% | ||||||||
NOPAT | (6,319) | (38,318) | (45,531) | |||||||
Net income | 15,690 -96.30% | 424,156 -1,650.45% | (27,357) -15,298.33% | |||||||
Dividends | (108,343) | (54,171) | (21,668) | |||||||
Dividend yield | 4.55% | 2.23% | 0.62% | |||||||
Proceeds from repurchase of equity | (216,685) | |||||||||
BB yield | 9.11% | |||||||||
Debt | ||||||||||
Debt current | 108,329 | 75,410 | 205,448 | |||||||
Long-term debt | 744,107 | 536,833 | 614,410 | |||||||
Deferred revenue | 19,387 | |||||||||
Other long-term liabilities | 20,472 | 15,302 | 3,989 | |||||||
Net debt | 25,189 | (635,900) | (309,845) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 269,082 | 151,410 | 165,000 | |||||||
CAPEX | (247,044) | (314,404) | (89,439) | |||||||
Cash from investing activities | (106,242) | 17,430 | (141,694) | |||||||
Cash from financing activities | (118,338) | (312,887) | 98,714 | |||||||
FCF | 19,743 | (505,520) | 76,606 | |||||||
Balance | ||||||||||
Cash | 118,829 | 68,219 | 216,877 | |||||||
Long term investments | 708,418 | 1,179,924 | 912,826 | |||||||
Excess cash | 730,749 | 1,142,710 | 1,041,947 | |||||||
Stockholders' equity | 2,051,297 | 2,899,210 | 2,095,095 | |||||||
Invested Capital | 2,515,974 | 2,372,717 | 1,884,626 | |||||||
ROIC | ||||||||||
ROCE | 0.41% | 0.12% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 99,734 | 86,674 | 86,674 | |||||||
Price | 23.85 -15.00% | 28.06 -29.96% | 40.06 125.69% | |||||||
Market cap | 2,378,656 -2.20% | 2,432,084 -29.96% | 3,472,176 125.69% | |||||||
EV | 2,403,845 | 1,796,184 | 3,162,331 | |||||||
EBITDA | 197,448 | 196,134 | 129,099 | |||||||
EV/EBITDA | 12.17 | 9.16 | 24.50 | |||||||
Interest | 9,878 | 7,849 | 5,803 | |||||||
Interest/NOPBT | 74.87% | 179.53% |