Loading...
XTAI
1524
Market cap156mUSD
Aug 01, Last price  
28.25TWD
1D
1.62%
1Q
-19.17%
Jan 2017
134.14%
Name

Gordon Auto Body Parts Co Ltd

Chart & Performance

D1W1MN
No data to show
P/E
7.82
P/S
1.55
EPS
3.61
Div Yield, %
4.60%
Shrs. gr., 5y
-0.15%
Rev. gr., 5y
4.73%
Revenues
3.02b
+11.79%
3,291,917,0003,320,381,0003,145,432,0002,755,178,0002,476,745,0002,474,247,0002,485,230,0002,605,278,0002,638,326,0002,416,225,0002,393,718,0001,908,786,0001,963,425,0002,439,452,0002,697,553,0003,015,605,000
Net income
597m
+69.89%
-29,837,000-36,759,0006,105,000-121,539,000-49,317,0006,567,000-190,451,000220,892,000164,580,000195,088,000151,322,00036,537,00062,083,000336,445,000351,560,000597,264,000
CFO
649m
-26.72%
587,246,000414,043,000307,464,000634,878,000438,966,000440,889,000601,535,000746,017,000546,187,000464,185,000375,157,000377,386,000115,919,000682,062,000885,119,000648,586,000
Dividend
Apr 11, 20241.3 TWD/sh

Profile

Gordon Auto Body Parts Co., Ltd. manufactures and sells automotive sheet metal replacement crash parts worldwide. It offers side panels, wheel flares, tailgates, engine under covers, radiators, mirrors, hoods, handles, fenders, steel and front bumpers, inner fenders, and other products. The company was founded in 1986 and is headquartered in Taoyuan City, Taiwan.
URL
http://www.gordon.com.tw/
IPO date
Oct 30, 1998
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
3,015,605
11.79%
2,697,553
10.58%
2,439,452
24.24%
Cost of revenue
2,375,986
2,260,069
2,155,756
Unusual Expense (Income)
NOPBT
639,619
437,484
283,696
NOPBT Margin
21.21%
16.22%
11.63%
Operating Taxes
146,597
84,174
81,482
Tax Rate
22.92%
19.24%
28.72%
NOPAT
493,022
353,310
202,214
Net income
597,264
69.89%
351,560
4.49%
336,445
441.93%
Dividends
(214,904)
(165,310)
(49,594)
Dividend yield
3.43%
2.98%
1.20%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
207,751
398,137
687,735
Long-term debt
1,262,663
1,483,615
1,601,964
Deferred revenue
Other long-term liabilities
7,853
12,598
17,539
Net debt
961,838
1,073,121
1,468,811
Cash flow
Cash from operating activities
648,586
885,119
682,062
CAPEX
(409,786)
(286,358)
(233,987)
Cash from investing activities
(369,843)
(278,879)
(180,557)
Cash from financing activities
(594,831)
(607,840)
(402,045)
FCF
195,832
955,742
(162,873)
Balance
Cash
388,275
703,519
704,634
Long term investments
120,301
105,112
116,254
Excess cash
357,796
673,753
698,915
Stockholders' equity
2,792,880
2,697,964
2,526,041
Invested Capital
4,203,547
3,898,645
4,053,419
ROIC
12.17%
8.89%
4.86%
ROCE
13.79%
9.41%
5.87%
EV
Common stock shares outstanding
164,623
165,721
165,841
Price
38.05
13.75%
33.45
34.61%
24.85
118.94%
Market cap
6,263,912
13.00%
5,543,367
34.51%
4,121,149
119.36%
EV
7,225,750
6,616,488
5,589,960
EBITDA
981,691
777,760
646,258
EV/EBITDA
7.36
8.51
8.65
Interest
26,873
33,009
31,254
Interest/NOPBT
4.20%
7.55%
11.02%