Loading...
XTAI
1522
Market cap448mUSD
Jul 25, Last price  
42.40TWD
1D
-1.62%
1Q
-11.67%
Jan 2017
17.78%
Name

TYC Brother Industrial Co Ltd

Chart & Performance

D1W1MN
P/E
8.57
P/S
0.66
EPS
4.95
Div Yield, %
4.72%
Shrs. gr., 5y
-0.07%
Rev. gr., 5y
2.78%
Revenues
20.12b
+4.38%
9,390,688,00010,566,377,00010,667,402,00011,966,682,00013,542,208,00014,206,994,00014,969,956,00016,496,008,00018,762,443,00015,045,091,00015,959,200,00016,063,682,00016,621,903,00017,539,920,00014,446,208,00016,576,615,00019,207,226,00019,277,545,00020,121,705,000
Net income
1.54b
+41.25%
83,406,000460,793,000197,491,000552,362,000128,624,00048,539,000-179,830,00063,383,000512,023,000759,391,000987,367,000660,060,000622,939,000695,130,000262,616,000193,271,000932,533,0001,093,134,0001,544,086,000
CFO
3.15b
-18.11%
1,637,282,0001,843,857,0002,125,993,0001,838,742,0001,667,810,0001,111,379,0001,350,704,0001,504,890,0001,647,009,0001,562,733,0002,161,203,0001,580,070,0001,498,345,0001,865,140,0002,857,953,000440,429,0001,378,369,0003,852,371,0003,154,725,000
Dividend
Jul 18, 20242 TWD/sh
Earnings
Aug 06, 2025

Profile

TYC Brother Industrial Co., Ltd. engages in manufacture and sale of vehicle lighting products in Taiwan. It provides car lights, mirrors, cooling fans, radiators, and condensers, as well as blowers and window regulators. The company was founded in 1986 and is headquartered in Tainan, Taiwan.
IPO date
Oct 06, 1997
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
20,121,705
4.38%
19,277,545
0.37%
19,207,226
15.87%
Cost of revenue
17,720,170
17,528,132
18,324,815
Unusual Expense (Income)
NOPBT
2,401,535
1,749,413
882,411
NOPBT Margin
11.94%
9.07%
4.59%
Operating Taxes
352,413
347,856
265,723
Tax Rate
14.67%
19.88%
30.11%
NOPAT
2,049,122
1,401,557
616,688
Net income
1,544,086
41.25%
1,093,134
17.22%
932,533
382.50%
Dividends
(683,916)
(621,525)
(179,651)
Dividend yield
3.47%
4.90%
2.06%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
3,342,581
3,812,530
4,053,836
Long-term debt
9,300,552
9,509,635
10,416,126
Deferred revenue
Other long-term liabilities
156,185
192,266
182,617
Net debt
8,772,100
9,087,261
10,207,288
Cash flow
Cash from operating activities
3,154,725
3,852,371
1,378,369
CAPEX
(2,392,502)
(1,896,614)
(1,329,020)
Cash from investing activities
(2,412,628)
(1,931,738)
(1,286,399)
Cash from financing activities
(1,261,215)
(1,943,245)
625,298
FCF
1,364,147
1,721,960
(429,234)
Balance
Cash
1,630,756
2,002,957
1,938,654
Long term investments
2,240,277
2,231,947
2,324,020
Excess cash
2,864,948
3,271,027
3,302,313
Stockholders' equity
6,770,038
5,950,378
6,840,841
Invested Capital
18,686,543
17,746,543
18,237,738
ROIC
11.25%
7.79%
3.46%
ROCE
11.09%
8.30%
4.09%
EV
Common stock shares outstanding
311,592
313,013
313,072
Price
63.20
56.05%
40.50
45.42%
27.85
43.56%
Market cap
19,692,585
55.34%
12,677,026
45.39%
8,719,055
43.72%
EV
29,088,789
22,403,060
19,550,533
EBITDA
4,313,167
3,392,943
2,512,060
EV/EBITDA
6.74
6.60
7.78
Interest
364,553
326,008
211,126
Interest/NOPBT
15.18%
18.64%
23.93%