XTAI
1530
Market cap90mUSD
Jul 22, Last price
28.05TWD
1D
-1.06%
1Q
-7.73%
Jan 2017
-0.53%
IPO
488.05%
Name
Awea Mechantronic Co Ltd
Chart & Performance
Profile
Awea mechantronic co.,ltd researches, designs, manufactures, assembles, tests, monitors, sells, and services various CNC machines in Taiwan and internationally. It offers vertical, production bridge, high-speed bridge, 5-face bridge, horizontal, and 5-axis milling, as well as horizontal boring machines; and tapping and automation products. The company was founded in 1975 and is based in Hsinchu City, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,917,762 -18.80% | 2,361,917 -23.82% | 3,100,517 -14.61% | |||||||
Cost of revenue | 2,000,800 | 2,335,921 | 2,811,013 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (83,038) | 25,996 | 289,504 | |||||||
NOPBT Margin | 1.10% | 9.34% | ||||||||
Operating Taxes | 10,983 | 44,793 | 110,501 | |||||||
Tax Rate | 172.31% | 38.17% | ||||||||
NOPAT | (94,021) | (18,797) | 179,003 | |||||||
Net income | 452,501 114.65% | 210,811 -40.47% | 354,143 170.63% | |||||||
Dividends | (144,891) | (154,551) | (144,890) | |||||||
Dividend yield | 4.68% | 4.90% | 4.81% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,871,522 | 1,920,224 | 2,650,373 | |||||||
Long-term debt | 324,146 | 1,198 | 13,256 | |||||||
Deferred revenue | 8,772 | 9,533 | 10,793 | |||||||
Other long-term liabilities | 6,824 | 8,884 | 11,174 | |||||||
Net debt | 1,230,287 | 382,066 | 1,411,150 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 140,464 | 399,439 | 221,887 | |||||||
CAPEX | (183,694) | (54,542) | (23,586) | |||||||
Cash from investing activities | (64,276) | 129,394 | (431,734) | |||||||
Cash from financing activities | (147,365) | (785,616) | 402,147 | |||||||
FCF | (91,901) | 575,172 | (118,125) | |||||||
Balance | ||||||||||
Cash | 1,786,313 | 1,403,102 | 1,509,173 | |||||||
Long term investments | (820,932) | 136,254 | (256,694) | |||||||
Excess cash | 869,493 | 1,421,260 | 1,097,453 | |||||||
Stockholders' equity | 2,951,387 | 2,666,431 | 3,362,071 | |||||||
Invested Capital | 4,901,283 | 3,905,254 | 4,879,377 | |||||||
ROIC | 3.81% | |||||||||
ROCE | 0.48% | 4.75% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 97,897 | 97,086 | 97,110 | |||||||
Price | 31.60 -2.77% | 32.50 4.84% | 31.00 -6.63% | |||||||
Market cap | 3,093,531 -1.96% | 3,155,295 4.81% | 3,010,410 -6.48% | |||||||
EV | 4,413,834 | 3,631,102 | 4,537,079 | |||||||
EBITDA | 26,850 | 140,534 | 407,549 | |||||||
EV/EBITDA | 164.39 | 25.84 | 11.13 | |||||||
Interest | 31,346 | 32,760 | 26,002 | |||||||
Interest/NOPBT | 126.02% | 8.98% |