XTAI1617
Market cap90mUSD
Dec 25, Last price
17.85TWD
1D
0.00%
1Q
-18.60%
Jan 2017
130.26%
Name
Jung Shing Wire Co Ltd
Chart & Performance
Profile
Jung Shing Wire Co., Ltd. manufactures and sells magnet wires in Taiwan. The company offers general magnet wires for motors, transformers, generators, telecommunication, mobiles, auto-controlling, in-house products, electronic apparatus, and aerospace and aviation related equipment; self-bonding magnet wires; and special magnet wires, including ribbon wires, parallel-laid multi-wires, copper-clad aluminum wires, aluminum wires, litz wires, high-tension magnet wires, silver magnet wires, silver- plate magnet wires, and surge resistance magnet wires. Its products are used in motors, coils, and transformers. Jung Shing Wire Co., Ltd. was founded in 1971 and is based 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 | 2,827,089 -21.06% | 3,581,378 -22.47% | 4,619,634 54.80% | |||||||
Cost of revenue | 2,852,568 | 3,619,852 | 4,350,766 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (25,479) | (38,474) | 268,868 | |||||||
NOPBT Margin | 5.82% | |||||||||
Operating Taxes | 7,914 | 23,869 | 48,679 | |||||||
Tax Rate | 18.11% | |||||||||
NOPAT | (33,393) | (62,343) | 220,189 | |||||||
Net income | 14,682 -70.93% | 50,510 -75.92% | 209,742 43.00% | |||||||
Dividends | (47,320) | (129,810) | (86,540) | |||||||
Dividend yield | 1.69% | 5.71% | 3.31% | |||||||
Proceeds from repurchase of equity | 201,955 | |||||||||
BB yield | -8.88% | |||||||||
Debt | ||||||||||
Debt current | 701,500 | 579,619 | 1,161,884 | |||||||
Long-term debt | 209,601 | 250,438 | 110,342 | |||||||
Deferred revenue | 378 | 37 | ||||||||
Other long-term liabilities | 819 | 2,878 | 7,986 | |||||||
Net debt | 205,101 | (93,691) | 294,723 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 152,187 | 338,011 | 93,827 | |||||||
CAPEX | (61,511) | (104,310) | (228,624) | |||||||
Cash from investing activities | (189,311) | (233,962) | (134,341) | |||||||
Cash from financing activities | 32,517 | (343,937) | 329,901 | |||||||
FCF | 72,812 | 132,538 | (147,621) | |||||||
Balance | ||||||||||
Cash | 1,005,033 | 922,286 | 975,033 | |||||||
Long term investments | (299,033) | 1,462 | 2,470 | |||||||
Excess cash | 564,646 | 744,679 | 746,521 | |||||||
Stockholders' equity | 1,869,623 | 1,986,805 | 1,867,662 | |||||||
Invested Capital | 2,400,310 | 2,200,727 | 2,441,716 | |||||||
ROIC | 9.92% | |||||||||
ROCE | 8.24% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 169,507 | 152,188 | 146,033 | |||||||
Price | 16.55 10.70% | 14.95 -16.48% | 17.90 20.95% | |||||||
Market cap | 2,805,341 23.30% | 2,275,211 -12.96% | 2,613,994 20.96% | |||||||
EV | 3,021,678 | 2,205,269 | 2,942,317 | |||||||
EBITDA | 88,923 | 66,501 | 353,642 | |||||||
EV/EBITDA | 33.98 | 33.16 | 8.32 | |||||||
Interest | 15,110 | 12,110 | 10,022 | |||||||
Interest/NOPBT | 3.73% |