XTAI1472
Market cap100mUSD
Dec 25, Last price
62.90TWD
1D
0.00%
1Q
5.20%
Jan 2017
56.21%
Name
Triocean Industrial Corporation Co Ltd
Chart & Performance
Profile
Triocean Industrial Corporation Co., Ltd. produces and sells polypropylene filament yarns and fabrics worldwide. It also engages in the wholesale and trading of building materials; general investment; furniture and construction business; and generation, transmission, and distribution of electricity. The company was formerly known as Tri Ocean Textile Co., Ltd. and changed its name to Triocean Industrial Corporation Co., Ltd. in September 2021. Triocean Industrial Corporation Co., Ltd. was founded in 1957 and is based in Kaohsiung, 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 | 1,947,532 66.60% | 1,169,012 94.21% | 601,943 82.90% | |||||||
Cost of revenue | 1,818,178 | 1,175,942 | 591,656 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 129,354 | (6,930) | 10,287 | |||||||
NOPBT Margin | 6.64% | 1.71% | ||||||||
Operating Taxes | 9,888 | (5,720) | 3,456 | |||||||
Tax Rate | 7.64% | 33.60% | ||||||||
NOPAT | 119,466 | (1,210) | 6,831 | |||||||
Net income | 141,980 3,719.75% | 3,717 -142.61% | (8,723) -97.95% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 506,100 | |||||||||
BB yield | -23.61% | |||||||||
Debt | ||||||||||
Debt current | 721,906 | 741,874 | 1,045,587 | |||||||
Long-term debt | 71,074 | 474,924 | 58,975 | |||||||
Deferred revenue | 449,804 | |||||||||
Other long-term liabilities | 74,651 | 276,457 | 5,624 | |||||||
Net debt | (721,987) | 923,533 | 770,614 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 174,787 | 165,390 | (98,479) | |||||||
CAPEX | (12,344) | (8,007) | (1,670) | |||||||
Cash from investing activities | 345,286 | (247,554) | 34,136 | |||||||
Cash from financing activities | 14,779 | 57,581 | 155,975 | |||||||
FCF | (34,208) | 103,725 | 84,989 | |||||||
Balance | ||||||||||
Cash | 1,498,527 | 977,915 | 783,651 | |||||||
Long term investments | 16,440 | (684,650) | (449,703) | |||||||
Excess cash | 1,417,590 | 234,814 | 303,851 | |||||||
Stockholders' equity | 1,085,072 | 776,764 | 765,996 | |||||||
Invested Capital | 1,158,304 | 1,979,059 | 1,425,876 | |||||||
ROIC | 7.62% | 0.53% | ||||||||
ROCE | 5.77% | 0.59% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 34,791 | 24,988 | 24,988 | |||||||
Price | 61.60 175.00% | 22.40 -31.08% | 32.50 -14.21% | |||||||
Market cap | 2,143,146 282.89% | 559,731 -31.08% | 812,110 417.87% | |||||||
EV | 1,421,159 | 1,483,264 | 1,582,724 | |||||||
EBITDA | 155,611 | 50,226 | 59,203 | |||||||
EV/EBITDA | 9.13 | 29.53 | 26.73 | |||||||
Interest | 17,960 | 16,773 | 12,637 | |||||||
Interest/NOPBT | 13.88% | 122.84% |