XTAI1470
Market cap55mUSD
Dec 23, Last price
20.95TWD
1D
0.96%
1Q
-4.77%
Jan 2017
10.26%
Name
Evertex Fabrinology Ltd
Chart & Performance
Profile
evertex fabrinology limited manufactures and sells fabrics in Taiwan and internationally. The company offers Janerino, a hybrid merino wool fabric; BulkyStretch, a polyester knit fabric; Syncellux, a cellulose synthetic blend fabric; Tonissimo, a synthetic fleece fabric; functional fabrics; fabrics for trims, pocket and collar liners; and linings for casual and outdoor wears. The company was formerly known as Evertex Dyeing & Finishing. evertex fabrinology limited was founded in 1986 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 655,221 -22.47% | 845,152 -5.55% | 894,789 41.86% | |||||||
Cost of revenue | 622,018 | 776,764 | 816,347 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,203 | 68,388 | 78,442 | |||||||
NOPBT Margin | 5.07% | 8.09% | 8.77% | |||||||
Operating Taxes | 7,832 | 17,158 | 13,548 | |||||||
Tax Rate | 23.59% | 25.09% | 17.27% | |||||||
NOPAT | 25,371 | 51,230 | 64,894 | |||||||
Net income | 49,346 50.25% | 32,843 -49.63% | 65,201 84.11% | |||||||
Dividends | (38,595) | (68,614) | (36,022) | |||||||
Dividend yield | 2.33% | 4.39% | 2.36% | |||||||
Proceeds from repurchase of equity | 52,536 | |||||||||
BB yield | -3.36% | |||||||||
Debt | ||||||||||
Debt current | 48,337 | 51,734 | 105,450 | |||||||
Long-term debt | 16,910 | 4,924 | 5,254 | |||||||
Deferred revenue | (4,309) | |||||||||
Other long-term liabilities | 4,309 | 596 | ||||||||
Net debt | (186,105) | (140,366) | (31,337) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 144,744 | 189,179 | 43,834 | |||||||
CAPEX | (34,124) | (27,010) | (45,152) | |||||||
Cash from investing activities | (90,195) | (61,952) | 34,478 | |||||||
Cash from financing activities | (42,224) | (72,169) | (39,921) | |||||||
FCF | 90,456 | 196,532 | (56,403) | |||||||
Balance | ||||||||||
Cash | 445,314 | 410,963 | 358,375 | |||||||
Long term investments | (193,962) | (213,939) | (216,334) | |||||||
Excess cash | 218,591 | 154,766 | 97,302 | |||||||
Stockholders' equity | 982,320 | 969,984 | 1,002,950 | |||||||
Invested Capital | 821,525 | 855,325 | 1,001,522 | |||||||
ROIC | 3.03% | 5.52% | 6.65% | |||||||
ROCE | 3.18% | 6.74% | 7.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 85,880 | 85,879 | 85,924 | |||||||
Price | 19.30 6.04% | 18.20 2.54% | 17.75 -1.93% | |||||||
Market cap | 1,657,484 6.05% | 1,562,998 2.48% | 1,525,151 -1.88% | |||||||
EV | 1,471,379 | 1,422,632 | 1,493,814 | |||||||
EBITDA | 83,556 | 121,068 | 134,397 | |||||||
EV/EBITDA | 17.61 | 11.75 | 11.11 | |||||||
Interest | 900 | 557 | 479 | |||||||
Interest/NOPBT | 2.71% | 0.81% | 0.61% |