XTAI
1582
Market cap336mUSD
Aug 01, Last price
69.50TWD
1D
0.72%
1Q
-13.23%
Jan 2017
-17.26%
IPO
-36.43%
Name
Syncmold Enterprise Corp
Chart & Performance
Profile
Syncmold Enterprise Corp. manufactures and sells LCD/LED monitor stands and plastic molding products in Taiwan. The company offers stands and hinges; and injection and molding products. It designs and manufactures plastic molds and plastics injection; engages in the assembling of monitor, AIO, and TV stand products as well as manufactures metal stamping and metal die-casting products, and parts of monitor stands. The company was formerly known as Syncmold Ltd. and changed its name to Syncmold Enterprise Corp. in 1988. Syncmold Enterprise Corp. was founded in 1979 and is based in New Taipei 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 | 9,404,071 7.24% | 8,769,537 -10.60% | 9,809,443 -3.78% | |||||||
Cost of revenue | 8,010,612 | 7,986,023 | 9,463,881 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,393,459 | 783,514 | 345,562 | |||||||
NOPBT Margin | 14.82% | 8.93% | 3.52% | |||||||
Operating Taxes | 598,856 | 372,892 | 230,040 | |||||||
Tax Rate | 42.98% | 47.59% | 66.57% | |||||||
NOPAT | 794,603 | 410,622 | 115,522 | |||||||
Net income | 1,021,361 59.00% | 642,365 73.02% | 371,277 47.48% | |||||||
Dividends | (578,000) | (371,172) | (655,738) | |||||||
Dividend yield | 4.38% | 3.57% | 7.72% | |||||||
Proceeds from repurchase of equity | 143 | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 1,859,971 | 2,043,217 | 1,652,321 | |||||||
Long-term debt | 564,004 | 537,215 | 1,992,527 | |||||||
Deferred revenue | 29,583 | |||||||||
Other long-term liabilities | 19,266 | 53,880 | 24,665 | |||||||
Net debt | (1,556,847) | (2,901,908) | (100,367) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,451,052 | 1,171,349 | 2,348,763 | |||||||
CAPEX | (236,091) | (201,131) | (269,347) | |||||||
Cash from investing activities | (353,769) | (1,091,314) | (612,998) | |||||||
Cash from financing activities | (740,102) | (294,964) | (299,340) | |||||||
FCF | 667,037 | 701,802 | 1,728,491 | |||||||
Balance | ||||||||||
Cash | 6,123,888 | 5,203,641 | 4,452,596 | |||||||
Long term investments | (2,143,066) | 278,699 | (707,381) | |||||||
Excess cash | 3,510,618 | 5,043,863 | 3,254,743 | |||||||
Stockholders' equity | 3,229,122 | 2,721,349 | 3,520,366 | |||||||
Invested Capital | 7,028,141 | 6,679,309 | 5,817,414 | |||||||
ROIC | 11.59% | 6.57% | 1.82% | |||||||
ROCE | 13.11% | 8.13% | 3.74% | |||||||
EV | ||||||||||
Common stock shares outstanding | 145,583 | 129,982 | 144,024 | |||||||
Price | 90.70 13.52% | 79.90 35.42% | 59.00 -15.95% | |||||||
Market cap | 13,204,408 27.14% | 10,385,562 22.22% | 8,497,416 -3.50% | |||||||
EV | 11,993,129 | 7,807,737 | 8,732,181 | |||||||
EBITDA | 1,820,298 | 1,220,076 | 846,987 | |||||||
EV/EBITDA | 6.59 | 6.40 | 10.31 | |||||||
Interest | 46,491 | 56,267 | 51,773 | |||||||
Interest/NOPBT | 3.34% | 7.18% | 14.98% |