XTAI1714
Market cap246mUSD
Dec 24, Last price
7.99TWD
1D
0.25%
1Q
-9.92%
Jan 2017
-0.25%
Name
Ho Tung Chemical Corp
Chart & Performance
Profile
Ho Tung Chemical Corp. develops, manufactures, markets, exports, and sells various chemical products in Taiwan, China, Southeast Asia, and internationally. The company offers normal paraffin; linear alkylbenzene sulfonate produced as intermediate in the production of surfactants for use in detergent; anionic surfactants, including linear alkylbenzene sulphonic acid, and alcohol ether sulfates or sodium laureth sulphate; and cationic surfactants, such as palmityl tri-methyl ammonium chloride, stearyl tri-methyl ammonium chloride, and alkyl dimethyl benzyl ammonium chloride. It also provides non-ionic surfactants comprising fatty alcohols, fatty alcohol ethoxylates, and coconut diethanol amide; cocamidopropyl betaine and dodecyl dimethyl betaine; and de-aromatic solvents used in paints and coatings, consumer products, printing inks, and agricultural chemical applications. In addition, the company engages in the trading of oil and other goods; wholesale and trading of chemicals and fuels; leasing of oil reservoir; manufacture and sale of cement and cement raw materials, PMMA light guide plate, and various commodities; development of new energy and surfactant; and general investment activities. The company was incorporated in 1980 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 20,292,410 -10.39% | 22,644,215 12.04% | 20,211,458 -21.81% | |||||||
Cost of revenue | 19,522,878 | 21,847,016 | 18,438,808 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 769,532 | 797,199 | 1,772,650 | |||||||
NOPBT Margin | 3.79% | 3.52% | 8.77% | |||||||
Operating Taxes | 179,501 | 257,360 | 531,327 | |||||||
Tax Rate | 23.33% | 32.28% | 29.97% | |||||||
NOPAT | 590,031 | 539,839 | 1,241,323 | |||||||
Net income | 599,062 -6.77% | 642,566 -55.98% | 1,459,548 -39.17% | |||||||
Dividends | (100,668) | (423,030) | (704,591) | |||||||
Dividend yield | 1.09% | 4.81% | 6.29% | |||||||
Proceeds from repurchase of equity | 34,196 | |||||||||
BB yield | -0.39% | |||||||||
Debt | ||||||||||
Debt current | 527,090 | 1,356,686 | 959,890 | |||||||
Long-term debt | 3,088,277 | 2,387,061 | 2,901,417 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 714,705 | 771,006 | 759,757 | |||||||
Net debt | (5,796,254) | (4,143,216) | (5,741,477) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,593,269 | 262,506 | 2,488,852 | |||||||
CAPEX | (357,031) | (481,476) | (772,008) | |||||||
Cash from investing activities | (9,192) | (591,278) | (466,145) | |||||||
Cash from financing activities | (280,483) | (928,177) | (2,073,903) | |||||||
FCF | 950,019 | (392,682) | 934,635 | |||||||
Balance | ||||||||||
Cash | 7,286,338 | 6,388,226 | 7,257,405 | |||||||
Long term investments | 2,125,283 | 1,498,737 | 2,345,379 | |||||||
Excess cash | 8,397,000 | 6,754,752 | 8,592,211 | |||||||
Stockholders' equity | 16,254,499 | 16,026,648 | 16,665,965 | |||||||
Invested Capital | 11,515,860 | 12,949,162 | 11,796,313 | |||||||
ROIC | 4.82% | 4.36% | 10.27% | |||||||
ROCE | 3.86% | 4.04% | 8.67% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,008,062 | 1,005,307 | 1,004,083 | |||||||
Price | 9.13 4.34% | 8.75 -21.52% | 11.15 7.21% | |||||||
Market cap | 9,203,606 4.63% | 8,796,436 -21.43% | 11,195,525 7.13% | |||||||
EV | 7,507,948 | 8,525,898 | 9,457,725 | |||||||
EBITDA | 1,343,403 | 1,326,468 | 2,273,103 | |||||||
EV/EBITDA | 5.59 | 6.43 | 4.16 | |||||||
Interest | 89,817 | 91,888 | 115,993 | |||||||
Interest/NOPBT | 11.67% | 11.53% | 6.54% |