Loading...
XTAI1702
Market cap378mUSD
Dec 24, Last price  
49.85TWD
1D
1.01%
1Q
-6.92%
Jan 2017
-18.49%
Name

Namchow Holdings Co Ltd

Chart & Performance

D1W1MN
XTAI:1702 chart
P/E
11.87
P/S
0.55
EPS
4.20
Div Yield, %
4.89%
Shrs. gr., 5y
0.06%
Rev. gr., 5y
4.40%
Revenues
22.68b
+10.75%
5,539,637,0006,501,019,0007,805,545,0007,995,269,0009,577,202,00011,020,127,00012,060,837,00013,426,115,00014,831,846,00015,479,543,00016,299,714,00017,172,886,00018,287,354,00018,343,979,00017,621,763,00019,861,770,00020,478,405,00022,680,006,000
Net income
1.04b
+86.15%
-141,475,00020,095,00011,962,000375,371,000517,886,000348,114,000446,212,000854,366,000948,634,0001,112,850,0001,205,702,000992,726,0001,012,724,000964,149,000950,697,0001,071,166,000559,669,0001,041,815,000
CFO
3.02b
+111.26%
488,429,000-367,007,000266,199,0001,599,982,000845,042,000474,362,0001,341,812,0001,598,127,0001,707,004,0002,710,224,0001,597,994,0001,110,975,0002,006,568,0002,539,792,0002,545,972,0001,196,462,0001,427,614,0003,015,993,000
Dividend
May 31, 20242.5 TWD/sh
Earnings
Mar 12, 2025

Profile

Namchow Holdings Co., Ltd. engages in manufacturing, selling, and processing of edible and non-edible oil, frozen dough, and dish and laundry liquid detergent products in Taiwan, China, Thailand, and internationally. The company manufactures and sales cleaners, including crystal soap, personal hygiene, and dish/vegetable cleaning products; frozen and instant noodles; ice creams; and cooked rice and leisure foods, such as rice crackers. It is also involved in manufacturing and distribution of baking products, including baking oils, fats, and frozen doughs; and the dining business. In addition, it offers management consulting services. The company was formerly known as Namchow Chemical Industrial Co., Ltd. and changed its name to Namchow Holdings Co., Ltd. in August 2017. Namchow Holdings Co., Ltd. was incorporated in 1952 and is based in Taipei, Taiwan.
URL
http://www.namchow.com.tw/
IPO date
May 30, 1973
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
22,680,006
10.75%
20,478,405
3.10%
19,861,770
12.71%
Cost of revenue
21,094,397
19,581,676
18,069,471
Unusual Expense (Income)
NOPBT
1,585,609
896,729
1,792,299
NOPBT Margin
6.99%
4.38%
9.02%
Operating Taxes
535,282
381,721
698,764
Tax Rate
33.76%
42.57%
38.99%
NOPAT
1,050,327
515,008
1,093,535
Net income
1,041,815
86.15%
559,669
-47.75%
1,071,166
12.67%
Dividends
(604,356)
(665,747)
(496,506)
Dividend yield
4.79%
5.89%
3.98%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
5,025,292
4,000,083
2,946,988
Long-term debt
7,702,292
9,254,387
9,903,942
Deferred revenue
257,295
Other long-term liabilities
333,498
337,523
165,839
Net debt
1,548,365
2,710,621
3,060,052
Cash flow
Cash from operating activities
3,015,993
1,427,614
1,196,462
CAPEX
(861,971)
(738,082)
(626,815)
Cash from investing activities
(2,472,571)
(729,842)
(375,219)
Cash from financing activities
(1,353,683)
(159,334)
3,627,176
FCF
1,650,830
141,484
788,574
Balance
Cash
9,516,930
10,494,443
9,729,803
Long term investments
1,662,289
49,406
61,075
Excess cash
10,045,219
9,519,929
8,797,790
Stockholders' equity
6,535,506
9,234,184
8,779,775
Invested Capital
18,561,750
15,978,330
15,368,973
ROIC
6.08%
3.29%
7.12%
ROCE
5.93%
3.36%
7.00%
EV
Common stock shares outstanding
248,361
248,295
248,403
Price
50.80
11.65%
45.50
-9.36%
50.20
6.81%
Market cap
12,616,739
11.68%
11,297,422
-9.40%
12,469,831
6.98%
EV
16,878,674
16,915,350
18,258,579
EBITDA
2,556,065
1,891,649
2,864,536
EV/EBITDA
6.60
8.94
6.37
Interest
210,365
213,457
257,548
Interest/NOPBT
13.27%
23.80%
14.37%