XTAI1460
Market cap144mUSD
Dec 23, Last price
7.00TWD
1D
1.30%
1Q
-1.82%
Jan 2017
-65.51%
Name
Everest Textile Co Ltd
Chart & Performance
Profile
Everest Textile Co., Ltd. manufactures and sells textile products in Taiwan and internationally. It engages in yarn texturizing, weaving, knitting, dyeing, printing, coating, and laminating, as well as garment productions. The company offers various eco materials, technical fashion and causal products, stretch fabrics, air pass series fabrics, yarns, and masks. The company primarily sells its products under the EVERTEK brand name. Its fabrics are used in sports, outdoor, city, casual, health care, and workwear applications. Everest Textile Co., Ltd. was founded in 1988 and is headquartered in Tainan, 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 | 7,838,642 -20.08% | 9,807,785 -1.99% | 10,006,733 36.26% | |||||||
Cost of revenue | 8,793,542 | 9,606,972 | 9,633,370 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (954,900) | 200,813 | 373,363 | |||||||
NOPBT Margin | 2.05% | 3.73% | ||||||||
Operating Taxes | 50,620 | 89,539 | 107,617 | |||||||
Tax Rate | 44.59% | 28.82% | ||||||||
NOPAT | (1,005,520) | 111,274 | 265,746 | |||||||
Net income | (1,211,970) -5,648.30% | 21,844 -87.99% | 181,871 -119.41% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 3,000,000 | |||||||||
BB yield | -67.31% | |||||||||
Debt | ||||||||||
Debt current | 4,460,052 | 5,276,330 | 4,936,460 | |||||||
Long-term debt | 1,194,739 | 1,870,192 | 1,692,864 | |||||||
Deferred revenue | 5,625 | 76,619 | ||||||||
Other long-term liabilities | 1,103 | 44,059 | 1,194 | |||||||
Net debt | 4,935,709 | 6,594,024 | 6,143,973 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,763,153 | 337,321 | (522,962) | |||||||
CAPEX | (425,531) | (591,978) | (500,728) | |||||||
Cash from investing activities | (167,592) | (501,787) | (485,826) | |||||||
Cash from financing activities | (1,410,711) | 204,193 | 743,973 | |||||||
FCF | 1,662,494 | (645,670) | (1,510,815) | |||||||
Balance | ||||||||||
Cash | 713,588 | 547,420 | 568,491 | |||||||
Long term investments | 5,494 | 5,078 | (83,140) | |||||||
Excess cash | 327,150 | 62,109 | ||||||||
Stockholders' equity | 6,084,702 | 7,271,607 | 7,129,802 | |||||||
Invested Capital | 10,785,656 | 13,617,478 | 12,921,724 | |||||||
ROIC | 0.84% | 2.21% | ||||||||
ROCE | 1.45% | 2.85% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 674,465 | 674,658 | 462,800 | |||||||
Price | 7.44 4.94% | 7.09 -26.38% | 9.63 -24.32% | |||||||
Market cap | 5,018,020 4.91% | 4,783,325 7.33% | 4,456,764 -12.73% | |||||||
EV | 9,953,734 | 11,377,356 | 10,696,802 | |||||||
EBITDA | (156,654) | 1,009,737 | 1,124,151 | |||||||
EV/EBITDA | 11.27 | 9.52 | ||||||||
Interest | 190,543 | 133,841 | 93,656 | |||||||
Interest/NOPBT | 66.65% | 25.08% |