XTAI1337
Market cap54mUSD
Dec 24, Last price
6.68TWD
1D
0.15%
1Q
-6.07%
Jan 2017
-61.66%
IPO
-87.90%
Name
Asia Plastic Recycling Holding Ltd
Chart & Performance
Profile
Asia Plastic Recycling Holding Limited engages in the waste plastic scrap recycling business in China. It is involved in the research and development, manufacture, and sale of ethylene-vinyl acetate copolymer foam materials for use in footwear and luggage products, toys, sporting goods, building materials, automotive interior, and electronic accessories. The company is headquartered in Jinjiang, China.
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 | 772,034 19.96% | 643,603 -41.87% | 1,107,098 9.81% | |||||||
Cost of revenue | 1,158,559 | 1,099,487 | 1,630,393 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (386,525) | (455,884) | (523,295) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 53,675 | 15,220 | ||||||||
Tax Rate | ||||||||||
NOPAT | (386,525) | (509,559) | (538,515) | |||||||
Net income | (411,492) -22.44% | (530,567) 11.43% | (476,141) -64.22% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (1,135,394) | (2,942,968) | (2,908,992) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (263,791) | (329,885) | (315,387) | |||||||
CAPEX | (1,085,426) | (17,886) | (42,126) | |||||||
Cash from investing activities | 225,193 | (17,886) | 392,119 | |||||||
Cash from financing activities | 145,098 | |||||||||
FCF | (1,307,692) | (69,761) | 481,282 | |||||||
Balance | ||||||||||
Cash | 1,135,394 | 2,517,879 | 2,819,135 | |||||||
Long term investments | 425,089 | 89,857 | ||||||||
Excess cash | 1,096,792 | 2,910,788 | 2,853,637 | |||||||
Stockholders' equity | 2,278,055 | 1,932,327 | 2,338,931 | |||||||
Invested Capital | 3,302,266 | 2,961,146 | 2,961,146 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 268,955 | 268,955 | 268,955 | |||||||
Price | 7.55 7.55% | 7.02 -3.84% | 7.30 -20.82% | |||||||
Market cap | 2,030,610 7.55% | 1,888,064 -3.84% | 1,963,372 -20.82% | |||||||
EV | 895,216 | (1,054,904) | (945,620) | |||||||
EBITDA | (248,330) | (290,655) | (317,883) | |||||||
EV/EBITDA | 3.63 | 2.97 | ||||||||
Interest | 53,675 | 8,869 | ||||||||
Interest/NOPBT |