XTAI1609
Market cap1.01bUSD
Dec 24, Last price
42.90TWD
1D
-0.12%
1Q
-15.05%
Jan 2017
808.90%
Name
Ta Ya Electric Wire & Cable Co Ltd
Chart & Performance
Profile
Ta Ya Electric Wire & Cable Co., Ltd engages in the manufacture and sale of electric wires and cables in Taiwan and rest of Asia. The company offers plastic wires and cables for electronic appliances, power cords, low-voltage of electric power distribution system, building wires and cables, and control cables applications; rubber wires and cables for portable cables, thermal and nuclear power plants, mine fields, motors or transformers, and electrical power distribution applications; low-smoke nontoxic cables for airport, hospital, MRT system, and mass transit railway applications; fire resistant cables for use in electrical power distribution, fire safety systems of indoor, fire alarm, emergency power, and broadcasting and communication systems; and heat-resistant cables for use in emergency power and various alarm, fire safety systems of indoor, fire alarm, emergency lighting, and broadcasting and communication systems. It also provides XPLE power cables, including transmission cables for TPC; electrical power cables for distribution system; MV cables and low voltage cables for factory electrical power distribution system; and electrical power distribution cables for community; enameled wires for applications, which include transformers, motors, generator winding and coil, coils, relay coils, and motors for electric vehicles; and single and double layer insulated winding wires for use in various high-frequency transformers and transformers used in communication networks. In addition, the company offers communication and optical fiber cables; and alloy bars for semiconductor testing. Further, it constructs, sells, and rents office and house buildings. The company was formerly known as Ta Ya Enterprise and changed its name to Ta Ya Electric Wire & Cable Co., Ltd in 1967. The company was founded in 1955 and is headquartered in Tainan City, 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 | 26,436,051 -1.17% | 26,749,017 -2.58% | 27,457,879 50.04% | |||||||
Cost of revenue | 24,896,476 | 25,903,045 | 25,940,453 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,539,575 | 845,972 | 1,517,426 | |||||||
NOPBT Margin | 5.82% | 3.16% | 5.53% | |||||||
Operating Taxes | 449,714 | 150,066 | 345,887 | |||||||
Tax Rate | 29.21% | 17.74% | 22.79% | |||||||
NOPAT | 1,089,861 | 695,906 | 1,171,539 | |||||||
Net income | 2,762,030 228.24% | 841,475 -40.27% | 1,408,768 65.73% | |||||||
Dividends | (339,205) | (223,513) | (205,811) | |||||||
Dividend yield | 1.33% | 1.53% | 1.34% | |||||||
Proceeds from repurchase of equity | 47,639 | 3,611 | 633,956 | |||||||
BB yield | -0.19% | -0.02% | -4.12% | |||||||
Debt | ||||||||||
Debt current | 10,064,012 | 10,316,132 | 9,553,016 | |||||||
Long-term debt | 17,329,249 | 14,618,674 | 11,466,343 | |||||||
Deferred revenue | 58,634 | |||||||||
Other long-term liabilities | 324,776 | 233,908 | 278,691 | |||||||
Net debt | 10,502,345 | 14,632,218 | 11,127,538 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,806,216 | (295,066) | (1,274,501) | |||||||
CAPEX | (3,491,377) | (3,315,119) | (2,562,653) | |||||||
Cash from investing activities | (3,514,800) | (3,945,087) | (3,127,845) | |||||||
Cash from financing activities | 2,021,581 | 3,486,365 | 6,523,057 | |||||||
FCF | (2,000,856) | (2,832,553) | (5,465,635) | |||||||
Balance | ||||||||||
Cash | 7,491,657 | 6,098,716 | 6,546,490 | |||||||
Long term investments | 9,399,259 | 4,203,872 | 3,345,331 | |||||||
Excess cash | 15,569,113 | 8,965,137 | 8,518,927 | |||||||
Stockholders' equity | 13,975,983 | 11,306,162 | 10,422,108 | |||||||
Invested Capital | 28,895,767 | 27,700,518 | 23,403,169 | |||||||
ROIC | 3.85% | 2.72% | 5.97% | |||||||
ROCE | 3.57% | 2.29% | 4.70% | |||||||
EV | ||||||||||
Common stock shares outstanding | 741,744 | 728,690 | 660,009 | |||||||
Price | 34.50 71.56% | 20.11 -13.73% | 23.31 29.28% | |||||||
Market cap | 25,590,173 74.63% | 14,653,959 -4.75% | 15,384,809 31.16% | |||||||
EV | 38,309,722 | 31,188,493 | 28,225,060 | |||||||
EBITDA | 2,505,727 | 1,490,792 | 2,132,578 | |||||||
EV/EBITDA | 15.29 | 20.92 | 13.24 | |||||||
Interest | 665,756 | 476,693 | 291,973 | |||||||
Interest/NOPBT | 43.24% | 56.35% | 19.24% |