Loading...
XTAI1524
Market cap196mUSD
Dec 24, Last price  
38.70TWD
1D
-1.90%
1Q
6.03%
Jan 2017
220.76%
Name

Gordon Auto Body Parts Co Ltd

Chart & Performance

D1W1MN
XTAI:1524 chart
P/E
18.20
P/S
2.37
EPS
2.13
Div Yield, %
2.58%
Shrs. gr., 5y
-0.02%
Rev. gr., 5y
2.23%
Revenues
2.70b
+10.58%
3,291,917,0003,320,381,0003,145,432,0002,755,178,0002,476,745,0002,474,247,0002,485,230,0002,605,278,0002,638,326,0002,416,225,0002,393,718,0001,908,786,0001,963,425,0002,439,452,0002,697,553,000
Net income
352m
+4.49%
-29,837,000-36,759,0006,105,000-121,539,000-49,317,0006,567,000-190,451,000220,892,000164,580,000195,088,000151,322,00036,537,00062,083,000336,445,000351,560,000
CFO
885m
+29.77%
587,246,000414,043,000307,464,000634,878,000438,966,000440,889,000601,535,000746,017,000546,187,000464,185,000375,157,000377,386,000115,919,000682,062,000885,119,000
Dividend
Apr 11, 20241.3 TWD/sh
Earnings
Jun 12, 2025

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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,697,553
10.58%
2,439,452
24.24%
1,963,425
2.86%
Cost of revenue
2,260,069
2,155,756
1,880,796
Unusual Expense (Income)
NOPBT
437,484
283,696
82,629
NOPBT Margin
16.22%
11.63%
4.21%
Operating Taxes
84,174
81,482
14,516
Tax Rate
19.24%
28.72%
17.57%
NOPAT
353,310
202,214
68,113
Net income
351,560
4.49%
336,445
441.93%
62,083
69.92%
Dividends
(165,310)
(49,594)
(34,715)
Dividend yield
2.98%
1.20%
1.85%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
398,137
687,735
728,262
Long-term debt
1,483,615
1,601,964
1,919,984
Deferred revenue
Other long-term liabilities
12,598
17,539
23,666
Net debt
1,073,121
1,468,811
1,918,749
Cash flow
Cash from operating activities
885,119
682,062
115,919
CAPEX
(286,358)
(233,987)
(318,145)
Cash from investing activities
(278,879)
(180,557)
(253,843)
Cash from financing activities
(607,840)
(402,045)
292,645
FCF
955,742
(162,873)
(172,217)
Balance
Cash
703,519
704,634
604,699
Long term investments
105,112
116,254
124,798
Excess cash
673,753
698,915
631,326
Stockholders' equity
2,697,964
2,526,041
2,247,414
Invested Capital
3,898,645
4,053,419
4,261,023
ROIC
8.89%
4.86%
1.63%
ROCE
9.41%
5.87%
1.66%
EV
Common stock shares outstanding
165,721
165,841
165,523
Price
33.45
34.61%
24.85
118.94%
11.35
9.66%
Market cap
5,543,367
34.51%
4,121,149
119.36%
1,878,686
4.19%
EV
6,616,488
5,589,960
3,797,435
EBITDA
777,760
646,258
439,823
EV/EBITDA
8.51
8.65
8.63
Interest
33,009
31,254
22,949
Interest/NOPBT
7.55%
11.02%
27.77%