XTAI1305
Market cap219mUSD
Dec 27, Last price
12.40TWD
1D
-0.40%
1Q
-29.94%
Jan 2017
-45.08%
Name
China General Plastics Corp
Chart & Performance
Profile
China General Plastics Corporation manufactures, sells, and services various vinyl products in Asia, the United States, Oceania, Europe, the Middle East, and Africa. It operates through Vinyl Chloride Monomer (VCM) Products and Polyvinyl Chloride (PVC) Products segments. The company offers raw materials and fabrication products. Its products include PVC resins for use in various applications, including injection and blowing molding, hollow vacuum forming, rigid and shrinkable films, soft and semi-rigid products, rigid pipes, hoses, wire and cable insulation, high impact flexible products, high impact sheets, high voltage wires, and cable insulations, as well as PVC compound products comprising soft and rigid type compounds. In addition, the company provides construction products, such as PVC pipes and fittings, waterproofing membranes, anti-corrosion liners, PVC wall/partition boards, PVC panels, etc. Further, it offers flexible, rigid, printed, and laminated films and sheets; furniture lamination films; and synthetic leather products for use in shoes, furniture, marine, vehicles, sports equipment, medical care applications, as well as stain resistance materials. The company also provides green materials that include VERDOR GREEN leather/film, and VERDA GREEN and POLYTEX GREEN leather. China General Plastics Corporation was founded in 1964 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 13,707,305 -22.28% | 17,637,479 -12.78% | 20,221,524 47.25% | |||||||
Cost of revenue | 13,247,450 | 18,621,949 | 16,904,367 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 459,855 | (984,470) | 3,317,157 | |||||||
NOPBT Margin | 3.35% | 16.40% | ||||||||
Operating Taxes | 72,850 | (179,466) | 675,616 | |||||||
Tax Rate | 15.84% | 20.37% | ||||||||
NOPAT | 387,005 | (805,004) | 2,641,541 | |||||||
Net income | 341,916 -192.35% | (370,247) -115.00% | 2,468,676 51.06% | |||||||
Dividends | (169,459) | (1,449,418) | (995,375) | |||||||
Dividend yield | 1.31% | 9.45% | 4.93% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,672,560 | 1,005,936 | 236,404 | |||||||
Long-term debt | 3,266,943 | 2,676,040 | 1,167,593 | |||||||
Deferred revenue | 1 | 330,322 | 517,380 | |||||||
Other long-term liabilities | 390,262 | 61,545 | 28,651 | |||||||
Net debt | 956,459 | 1,954,592 | (300,347) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,020,900 | 816,378 | 2,206,421 | |||||||
CAPEX | (1,458,423) | (1,457,102) | (1,681,675) | |||||||
Cash from investing activities | (2,072,272) | (1,528,615) | (1,697,443) | |||||||
Cash from financing activities | 976,680 | 766,423 | (64,629) | |||||||
FCF | (508,120) | (925,347) | 84,616 | |||||||
Balance | ||||||||||
Cash | 3,105,485 | 2,502,311 | 2,352,042 | |||||||
Long term investments | 877,559 | (774,927) | (647,698) | |||||||
Excess cash | 3,297,679 | 845,510 | 693,268 | |||||||
Stockholders' equity | 10,211,549 | 10,027,356 | 11,823,267 | |||||||
Invested Capital | 12,108,948 | 13,138,936 | 12,243,344 | |||||||
ROIC | 3.07% | 23.57% | ||||||||
ROCE | 2.87% | 24.51% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 581,190 | 581,050 | 581,909 | |||||||
Price | 22.30 -15.53% | 26.40 -23.92% | 34.70 43.15% | |||||||
Market cap | 12,960,537 -15.51% | 15,339,720 -24.03% | 20,192,242 36.36% | |||||||
EV | 14,563,007 | 17,888,768 | 20,564,187 | |||||||
EBITDA | 1,231,051 | (269,016) | 4,022,187 | |||||||
EV/EBITDA | 11.83 | 5.11 | ||||||||
Interest | 69,539 | 26,810 | 5,294 | |||||||
Interest/NOPBT | 15.12% | 0.16% |