XTAI1445
Market cap67mUSD
Dec 24, Last price
16.80TWD
1D
-2.89%
1Q
-14.50%
Jan 2017
85.84%
Name
Universal Textile Co Ltd
Chart & Performance
Profile
Universal Textile Co., Ltd. manufactures and sells fabrics in Taiwan. The company offers polyester filament woven and T/R interweaving fabrics for men and ladies; polyester textured yarns; complex textured yarns; special cross-section polyester filament yarns; and recycled PET products. Universal Textile Co., Ltd. was founded in 1969 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 | 1,381,718 -8.57% | 1,511,208 20.50% | 1,254,148 36.70% | |||||||
Cost of revenue | 1,455,248 | 1,547,822 | 1,264,940 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (73,530) | (36,614) | (10,792) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 47,702 | (17,133) | 3,530 | |||||||
Tax Rate | ||||||||||
NOPAT | (121,232) | (19,481) | (14,322) | |||||||
Net income | 1,008,381 9,077.11% | 10,988 -143.62% | (25,193) -56.49% | |||||||
Dividends | (13,067) | (26,133) | ||||||||
Dividend yield | 0.48% | 1.29% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 21,138 | 131,122 | 48,016 | |||||||
Long-term debt | 540 | 1,518 | 1,476 | |||||||
Deferred revenue | 6,359 | 43,408 | ||||||||
Other long-term liabilities | 24,180 | 30,404 | 620 | |||||||
Net debt | (1,764,471) | (430,236) | (382,756) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (25,331) | 138,877 | (152,199) | |||||||
CAPEX | (86,317) | (20,778) | (10,335) | |||||||
Cash from investing activities | 1,059,373 | (80,974) | (7,245) | |||||||
Cash from financing activities | (93,491) | 79,723 | (76,392) | |||||||
FCF | 175,680 | 49,146 | (124,017) | |||||||
Balance | ||||||||||
Cash | 1,453,999 | 348,103 | 180,563 | |||||||
Long term investments | 332,150 | 214,773 | 251,685 | |||||||
Excess cash | 1,717,063 | 487,316 | 369,541 | |||||||
Stockholders' equity | 2,693,760 | 1,633,037 | 1,623,765 | |||||||
Invested Capital | 1,028,445 | 1,307,716 | 1,369,108 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 131,750 | 130,666 | 130,666 | |||||||
Price | 20.50 25.77% | 16.30 4.82% | 15.55 33.48% | |||||||
Market cap | 2,700,875 26.81% | 2,129,856 4.82% | 2,031,856 32.92% | |||||||
EV | 936,404 | 1,699,620 | 1,649,100 | |||||||
EBITDA | (40,690) | (2,798) | 22,623 | |||||||
EV/EBITDA | 72.89 | |||||||||
Interest | 1,425 | 947 | 38 | |||||||
Interest/NOPBT |