XTAI1540
Market cap98mUSD
Dec 25, Last price
39.00TWD
1D
-2.33%
1Q
-24.42%
Jan 2017
196.08%
Name
Roundtop Machinery Industries Co Ltd
Chart & Performance
Profile
Roundtop Machinery Industries Co., Ltd. designs and manufactures machine tools in Taiwan and internationally. The company provides vertical machining, high speed horizontal/vertical and horizontal machining, horizontal boring and milling, double column multi-axis/5-face machining, double column fixed/moving multi-axis/5-face machining, turning, and gantry type machining centers. It also offers slant-bed CNC super lathes; flat-bed CNC lathes and CNC screw cutting machines; and order-made machines. The company was founded in 1979 and is based in Taichung, 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 | 575,699 21.64% | 473,291 31.18% | 360,792 15.97% | |||||||
Cost of revenue | 459,152 | 398,079 | 359,333 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 116,547 | 75,212 | 1,459 | |||||||
NOPBT Margin | 20.24% | 15.89% | 0.40% | |||||||
Operating Taxes | 33,437 | 27,046 | (2,470) | |||||||
Tax Rate | 28.69% | 35.96% | ||||||||
NOPAT | 83,110 | 48,166 | 3,929 | |||||||
Net income | 111,078 2.72% | 108,136 -3,083.89% | (3,624) -82.46% | |||||||
Dividends | (51,284) | (25,642) | (42,737) | |||||||
Dividend yield | 3.44% | 1.97% | 3.31% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 10,007 | 5,868 | 12,070 | |||||||
Long-term debt | 17,825 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,029 | 7,579 | 9,007 | |||||||
Net debt | (1,060,882) | (898,675) | (817,804) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 207,304 | 88,476 | (36,582) | |||||||
CAPEX | (1,653) | (1,281) | (3,322) | |||||||
Cash from investing activities | (303,698) | (471,249) | 378,556 | |||||||
Cash from financing activities | (51,284) | (49,605) | (45,585) | |||||||
FCF | 150,253 | 27,339 | (22,950) | |||||||
Balance | ||||||||||
Cash | 1,068,697 | 904,919 | 847,699 | |||||||
Long term investments | 2,192 | (376) | ||||||||
Excess cash | 1,042,104 | 880,878 | 829,659 | |||||||
Stockholders' equity | 1,021,361 | 1,220,086 | 1,111,338 | |||||||
Invested Capital | 426,599 | 499,916 | 500,199 | |||||||
ROIC | 17.94% | 9.63% | 0.81% | |||||||
ROCE | 8.03% | 5.42% | 0.11% | |||||||
EV | ||||||||||
Common stock shares outstanding | 85,577 | 85,566 | 85,474 | |||||||
Price | 17.40 14.10% | 15.25 0.99% | 15.10 -2.27% | |||||||
Market cap | 1,489,040 14.11% | 1,304,882 1.10% | 1,290,657 -2.27% | |||||||
EV | 428,158 | 406,206 | 472,853 | |||||||
EBITDA | 124,800 | 83,161 | 10,923 | |||||||
EV/EBITDA | 3.43 | 4.88 | 43.29 | |||||||
Interest | 18 | 140 | ||||||||
Interest/NOPBT | 0.02% | 9.60% |