XTAI1419
Market cap409mUSD
Dec 26, Last price
44.80TWD
1D
-1.10%
1Q
-8.57%
Jan 2017
13.13%
Name
Shinkong Textile Co Ltd
Chart & Performance
Profile
Shinkong Textile Co., Ltd. engages in the production and sale of various cotton and CVC yarns, synthetic fibers, and finished fabrics in Taiwan and internationally. It operates through Marketing Department, Retail Department, and Real Estate Department. The company offers digital print, dyed fabric, reflective yarn, flannel, and bi-stretch fabric services for synthetic fibers; base layers, mid layers, and outer wear knits; and wool textile products. It also imports and sells garments; and leases and sells buildings and public housing units. Shinkong Textile Co., Ltd. was incorporated in 1955 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 | 3,382,945 1.00% | 3,349,289 21.84% | 2,748,914 27.90% | |||||||
Cost of revenue | 3,023,206 | 3,050,733 | 2,548,193 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 359,739 | 298,556 | 200,721 | |||||||
NOPBT Margin | 10.63% | 8.91% | 7.30% | |||||||
Operating Taxes | 124,019 | 192,535 | 34,190 | |||||||
Tax Rate | 34.47% | 64.49% | 17.03% | |||||||
NOPAT | 235,720 | 106,021 | 166,531 | |||||||
Net income | 648,948 -68.66% | 2,070,986 359.31% | 450,887 23.52% | |||||||
Dividends | (448,857) | (299,237) | (299,237) | |||||||
Dividend yield | 3.13% | 2.49% | 2.34% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,194,563 | 3,375,408 | 4,004,487 | |||||||
Long-term debt | 671,724 | 482,802 | 260,250 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 242,806 | 106,694 | 127,997 | |||||||
Net debt | (5,283,579) | (2,659,654) | (2,501,616) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 249,973 | 282,238 | (62,110) | |||||||
CAPEX | (60,545) | (297,706) | (139,185) | |||||||
Cash from investing activities | 548,381 | (4,012) | 705,420 | |||||||
Cash from financing activities | (77,315) | (798,200) | 171,566 | |||||||
FCF | 607,255 | (679,640) | (66,992) | |||||||
Balance | ||||||||||
Cash | 3,116,562 | 3,583,711 | 3,352,333 | |||||||
Long term investments | 6,033,304 | 2,934,153 | 3,414,020 | |||||||
Excess cash | 8,980,719 | 6,350,400 | 6,628,907 | |||||||
Stockholders' equity | 13,150,686 | 11,747,772 | 10,016,752 | |||||||
Invested Capital | 8,116,647 | 9,114,093 | 7,603,210 | |||||||
ROIC | 2.74% | 1.27% | 2.29% | |||||||
ROCE | 2.01% | 1.84% | 1.34% | |||||||
EV | ||||||||||
Common stock shares outstanding | 299,054 | 299,831 | 299,508 | |||||||
Price | 47.90 19.60% | 40.05 -6.32% | 42.75 1.06% | |||||||
Market cap | 14,324,705 19.29% | 12,008,232 -6.21% | 12,803,967 1.08% | |||||||
EV | 9,041,126 | 9,348,578 | 10,302,351 | |||||||
EBITDA | 511,243 | 445,990 | 329,089 | |||||||
EV/EBITDA | 17.68 | 20.96 | 31.31 | |||||||
Interest | 53,452 | 36,438 | 28,371 | |||||||
Interest/NOPBT | 14.86% | 12.20% | 14.13% |