XTAI
1445
Market cap67mUSD
Jun 13, Last price
15.25TWD
1D
-0.97%
1Q
-9.50%
Jan 2017
68.69%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 989,122 -28.41% | 1,381,718 -8.57% | 1,511,208 20.50% | |||||||
Cost of revenue | 1,179,214 | 1,455,248 | 1,547,822 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (190,092) | (73,530) | (36,614) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 46,031 | 47,702 | (17,133) | |||||||
Tax Rate | ||||||||||
NOPAT | (236,123) | (121,232) | (19,481) | |||||||
Net income | (198,601) -119.70% | 1,008,381 9,077.11% | 10,988 -143.62% | |||||||
Dividends | (326,665) | (13,067) | ||||||||
Dividend yield | 15.38% | 0.48% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 127,682 | 21,138 | 131,122 | |||||||
Long-term debt | 5,631 | 540 | 1,518 | |||||||
Deferred revenue | 4,505 | 6,359 | ||||||||
Other long-term liabilities | 11,027 | 24,180 | 30,404 | |||||||
Net debt | (1,321,438) | (1,764,471) | (430,236) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (164,922) | (25,331) | 138,877 | |||||||
CAPEX | (33,104) | (86,317) | (20,778) | |||||||
Cash from investing activities | (539,285) | 1,059,373 | (80,974) | |||||||
Cash from financing activities | (207,885) | (93,491) | 79,723 | |||||||
FCF | (257,184) | 175,680 | 49,146 | |||||||
Balance | ||||||||||
Cash | 476,250 | 1,453,999 | 348,103 | |||||||
Long term investments | 978,501 | 332,150 | 214,773 | |||||||
Excess cash | 1,405,295 | 1,717,063 | 487,316 | |||||||
Stockholders' equity | 2,018,231 | 2,693,760 | 1,633,037 | |||||||
Invested Capital | 1,140,487 | 1,028,445 | 1,307,716 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 127,526 | 131,750 | 130,666 | |||||||
Price | 16.65 -18.78% | 20.50 25.77% | 16.30 4.82% | |||||||
Market cap | 2,123,304 -21.38% | 2,700,875 26.81% | 2,129,856 4.82% | |||||||
EV | 801,866 | 936,404 | 1,699,620 | |||||||
EBITDA | (147,978) | (40,690) | (2,798) | |||||||
EV/EBITDA | ||||||||||
Interest | 1,131 | 1,425 | 947 | |||||||
Interest/NOPBT |