XTAI
1468
Market cap77mUSD
Jul 14, Last price
14.10TWD
1D
-0.70%
1Q
2.55%
Jan 2017
42.57%
Name
Chang Ho Fibre Corp
Chart & Performance
Profile
Chang-Ho Fibre Corporation engages in weaving, dyeing, finishing, printing, and laminating texture yarns in woven and knit fabrics in Taiwan and China. The company was founded in 1982 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 | 1,078,244 2.41% | 1,052,893 -25.46% | 1,412,468 23.93% | |||||||
Cost of revenue | 1,012,995 | 1,103,805 | 1,519,885 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 65,249 | (50,912) | (107,417) | |||||||
NOPBT Margin | 6.05% | |||||||||
Operating Taxes | 35,493 | 14,241 | 83 | |||||||
Tax Rate | 54.40% | |||||||||
NOPAT | 29,756 | (65,153) | (107,500) | |||||||
Net income | 151,316 455.59% | 27,235 -26.45% | 37,030 164.16% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 545,780 | 702,247 | 659,370 | |||||||
Long-term debt | 414,055 | 318,908 | 67,984 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,446 | 5,446 | 4,577 | |||||||
Net debt | 493,766 | 497,632 | 481,382 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 106,379 | (34,019) | 298,430 | |||||||
CAPEX | (34,880) | (46,507) | (37,111) | |||||||
Cash from investing activities | 150,107 | (262,774) | 338,971 | |||||||
Cash from financing activities | (45,753) | 279,635 | (872,078) | |||||||
FCF | 72,868 | (152,125) | 155,955 | |||||||
Balance | ||||||||||
Cash | 578,796 | 435,783 | 245,396 | |||||||
Long term investments | (112,727) | 87,740 | 576 | |||||||
Excess cash | 412,157 | 470,878 | 175,349 | |||||||
Stockholders' equity | 1,212,566 | 1,234,583 | 1,200,484 | |||||||
Invested Capital | 2,012,566 | 1,817,012 | 1,780,682 | |||||||
ROIC | 1.55% | |||||||||
ROCE | 2.60% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 161,638 | 160,405 | 160,405 | |||||||
Price | 13.25 -14.24% | 15.45 14.87% | 13.45 2.28% | |||||||
Market cap | 2,141,697 -13.58% | 2,478,257 14.87% | 2,157,447 2.28% | |||||||
EV | 2,717,564 | 3,037,358 | 2,672,600 | |||||||
EBITDA | 102,514 | (12,854) | (69,802) | |||||||
EV/EBITDA | 26.51 | |||||||||
Interest | 22,869 | 29,938 | 22,674 | |||||||
Interest/NOPBT | 35.05% |