XTAI1708
Market cap288mUSD
Dec 24, Last price
37.80TWD
1D
0.53%
1Q
-5.85%
Jan 2017
84.12%
Name
Sesoda Corp
Chart & Performance
Profile
Sesoda Corporation manufactures and markets sulfate of potash (SOP) in Taiwan. The company offers standard, soluble, low chloride, granular, and industrial grade SOP products; and hydrochloric acid for use in acid washing in metallurgy and printed circuit boards, as well as manufacturing chloride chemicals and food processing. It also provides liquid calcium chloride for use in fluoride removal before waste water emission in the electronic and optoelectronic industries. In addition, the company trades in soda ash, sugar, sodium bicarbonate, sodium chloride, mixed calcium phosphate, solid calcium chloride, ammonium bicarbonate, and pearl luster pigment products. Further, it provides bulk shipping services through 6 vessels. Sesoda Corporation was founded in 1957 and is headquartered in Taipei 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 | 5,879,183 -26.74% | 8,025,189 67.36% | 4,795,266 18.84% | |||||||
Cost of revenue | 5,733,205 | 6,195,814 | 3,981,366 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 145,978 | 1,829,375 | 813,900 | |||||||
NOPBT Margin | 2.48% | 22.80% | 16.97% | |||||||
Operating Taxes | 41,710 | 397,243 | 148,263 | |||||||
Tax Rate | 28.57% | 21.71% | 18.22% | |||||||
NOPAT | 104,268 | 1,432,132 | 665,637 | |||||||
Net income | (28,458) -102.36% | 1,204,422 79.53% | 670,871 285.27% | |||||||
Dividends | (747,005) | (498,003) | (205,597) | |||||||
Dividend yield | 9.16% | 4.93% | 2.41% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,492,536 | 2,143,024 | 1,970,833 | |||||||
Long-term debt | 2,544,823 | 2,360,748 | 2,688,435 | |||||||
Deferred revenue | 2,337,127 | 2,654,911 | ||||||||
Other long-term liabilities | (2,337,127) | (2,654,911) | ||||||||
Net debt | 3,078,514 | 2,825,100 | 3,118,467 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 884,603 | 1,732,791 | 922,436 | |||||||
CAPEX | (385,043) | (406,259) | (245,116) | |||||||
Cash from investing activities | (377,729) | (422,029) | (298,340) | |||||||
Cash from financing activities | (214,687) | (999,751) | (569,773) | |||||||
FCF | 427,577 | 422,089 | 877,094 | |||||||
Balance | ||||||||||
Cash | 1,603,680 | 1,435,775 | 1,133,300 | |||||||
Long term investments | 355,165 | 242,897 | 407,501 | |||||||
Excess cash | 1,664,886 | 1,277,413 | 1,301,038 | |||||||
Stockholders' equity | 5,146,398 | 7,033,006 | 5,936,454 | |||||||
Invested Capital | 9,730,752 | 10,126,013 | 9,292,716 | |||||||
ROIC | 1.05% | 14.75% | 7.09% | |||||||
ROCE | 1.20% | 15.06% | 7.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 249,002 | 251,797 | 250,252 | |||||||
Price | 32.75 -18.33% | 40.10 17.77% | 34.05 53.66% | |||||||
Market cap | 8,154,816 -19.24% | 10,097,060 18.50% | 8,521,081 54.05% | |||||||
EV | 11,233,330 | 12,922,160 | 11,639,548 | |||||||
EBITDA | 689,303 | 2,345,967 | 1,284,841 | |||||||
EV/EBITDA | 16.30 | 5.51 | 9.06 | |||||||
Interest | 224,280 | 113,880 | 52,354 | |||||||
Interest/NOPBT | 153.64% | 6.23% | 6.43% |