XTAI1473
Market cap159mUSD
Dec 26, Last price
35.75TWD
1D
2.44%
1Q
-3.77%
Jan 2017
20.17%
Name
Tainan Enterprises Co Ltd
Chart & Performance
Profile
Tainan Enterprises Co., Ltd., together with its subsidiaries, engages in the manufacturing, retail, and exports of woven and knitted garments. Its products include ready-to-wear, active wear, and denim products. The company serves in the United States, Japan, China, Taiwan, Cambodia, Vietnam, Indonesia, and internationally. Tainan Enterprises Co., Ltd. was incorporated in 1961 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 | 6,508,300 -13.57% | 7,529,845 30.69% | 5,761,476 -3.50% | |||||||
Cost of revenue | 6,219,891 | 7,288,739 | 5,911,062 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 288,409 | 241,106 | (149,586) | |||||||
NOPBT Margin | 4.43% | 3.20% | ||||||||
Operating Taxes | 48,749 | 46,268 | 8,446 | |||||||
Tax Rate | 16.90% | 19.19% | ||||||||
NOPAT | 239,660 | 194,838 | (158,032) | |||||||
Net income | 311,469 3.47% | 301,032 -322.82% | (135,104) -61.96% | |||||||
Dividends | (146,154) | (14,615) | (29,231) | |||||||
Dividend yield | 3.41% | 0.48% | 1.10% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 645,951 | 736,880 | 1,162,185 | |||||||
Long-term debt | 64,716 | 118,737 | 146,122 | |||||||
Deferred revenue | 103,151 | |||||||||
Other long-term liabilities | 131,542 | 111,694 | 7,703 | |||||||
Net debt | (692,982) | (424,691) | 116,021 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 524,707 | 587,511 | (512,668) | |||||||
CAPEX | (129,158) | (72,029) | (60,904) | |||||||
Cash from investing activities | (314,522) | (52,029) | 40,865 | |||||||
Cash from financing activities | (269,843) | (483,659) | 303,101 | |||||||
FCF | 277,208 | 259,281 | (541,572) | |||||||
Balance | ||||||||||
Cash | 821,938 | 864,734 | 720,825 | |||||||
Long term investments | 581,711 | 415,574 | 471,461 | |||||||
Excess cash | 1,078,234 | 903,816 | 904,212 | |||||||
Stockholders' equity | 2,080,125 | 2,740,267 | 2,241,336 | |||||||
Invested Capital | 3,410,595 | 3,500,597 | 3,481,889 | |||||||
ROIC | 6.94% | 5.58% | ||||||||
ROCE | 6.36% | 5.43% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 146,332 | 146,345 | 146,154 | |||||||
Price | 29.25 39.95% | 20.90 15.47% | 18.10 -4.99% | |||||||
Market cap | 4,280,211 39.94% | 3,058,610 15.62% | 2,645,387 -4.99% | |||||||
EV | 3,587,229 | 2,633,920 | 2,761,408 | |||||||
EBITDA | 431,011 | 386,672 | (11,936) | |||||||
EV/EBITDA | 8.32 | 6.81 | ||||||||
Interest | 16,538 | 20,689 | 12,439 | |||||||
Interest/NOPBT | 5.73% | 8.58% |