XTAI
1456
Market cap41mUSD
May 29, Last price
13.20TWD
1D
-4.35%
1Q
-22.58%
Jan 2017
55.29%
Name
I-Hwa Industrial Co Ltd
Chart & Performance
Profile
I-HWA Industrial Co., Ltd. engages in textile and real estate businesses in Taiwan. It is involved in the manufacture, processing, and sale of textiles; and investment, trading, leasing, and sale of real estate projects. The company was founded in 1968 and is based 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 | 1,042,275 -38.14% | 1,684,895 172.97% | 617,250 -73.88% | |||||||
Cost of revenue | 829,454 | 1,305,268 | 550,207 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 212,821 | 379,627 | 67,043 | |||||||
NOPBT Margin | 20.42% | 22.53% | 10.86% | |||||||
Operating Taxes | 29,527 | 13,464 | 903 | |||||||
Tax Rate | 13.87% | 3.55% | 1.35% | |||||||
NOPAT | 183,294 | 366,163 | 66,140 | |||||||
Net income | 103,593 1,937.63% | 5,084 -106.74% | (75,463) -116.61% | |||||||
Dividends | (18,744) | (140,580) | ||||||||
Dividend yield | 1.29% | 9.77% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 7,326,415 | 7,321,458 | 6,422,531 | |||||||
Long-term debt | 2,717,881 | 2,609,416 | 2,363,485 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 12,324 | 8,464 | 5,783 | |||||||
Net debt | 9,821,003 | 9,423,104 | 8,388,899 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (422,994) | (962,660) | (3,677,716) | |||||||
CAPEX | (133) | (12,027) | (4,137) | |||||||
Cash from investing activities | 203,121 | (160,719) | (79,707) | |||||||
Cash from financing activities | 222,918 | 1,116,015 | 3,630,821 | |||||||
FCF | 41,377 | (634,632) | (3,442,043) | |||||||
Balance | ||||||||||
Cash | 341,623 | 445,242 | 214,921 | |||||||
Long term investments | (118,330) | 62,528 | 182,196 | |||||||
Excess cash | 171,179 | 423,525 | 366,254 | |||||||
Stockholders' equity | 1,123,842 | 1,514,081 | 1,508,934 | |||||||
Invested Capital | 11,490,455 | 11,038,240 | 9,947,284 | |||||||
ROIC | 1.63% | 3.49% | 0.81% | |||||||
ROCE | 1.80% | 3.27% | 0.64% | |||||||
EV | ||||||||||
Common stock shares outstanding | 94,981 | 93,727 | 93,720 | |||||||
Price | 15.35 -8.90% | 16.85 9.77% | 15.35 -29.91% | |||||||
Market cap | 1,457,962 -7.68% | 1,579,300 9.78% | 1,438,602 -29.99% | |||||||
EV | 11,278,965 | 11,002,404 | 9,827,501 | |||||||
EBITDA | 227,822 | 394,807 | 82,508 | |||||||
EV/EBITDA | 49.51 | 27.87 | 119.11 | |||||||
Interest | 328,777 | 362,858 | 208,564 | |||||||
Interest/NOPBT | 154.49% | 95.58% | 311.09% |