XTAI1722
Market cap1.55bUSD
Dec 23, Last price
51.50TWD
1D
0.00%
1Q
-11.05%
Jan 2017
28.27%
Name
Taiwan Fertilizer Co Ltd
Chart & Performance
Profile
Taiwan Fertilizer Co., Ltd., together with its subsidiaries, manufactures and sells inorganic and organic fertilizers, and other chemical products in Taiwan, the Middle East, and internationally. It provides fertilizer products, such as ammonium sulfate, urea, granular phosphate, calcium ammonium nitrate, single super phosphate, potassium chloride, potassium sulfate, organic and nitro phosphate, biotec organic compound fertilizers, organic fertilizers, instant water-soluble fertilizers, taifer biopower stimulants, and dolomite products. The company also offers chemical products, including urea for industrial applications, melamine, sulfamic acid, anhydrous ammonia, nitric acid, sulfuric acid, and oleum. In addition, it provides electronic and precision chemicals products, such as hydrochloric, nitric, sulfuric, phosphoric, and acetic acid; and ammonium water, sodium and potassium hydroxide, hydrogen peroxide, photoresist stripper, dimethyl sulfoxide, monoethanolamine, isopropyl alcohol, acetone, n-methyl-2-pyrrolidone, cyclopentanone, edge bead remover, and propylene glycol methyl ether and ether acetate. Further, the company engages development and leasing of real estate; wholesale of beverages, foods, and cosmetics; and wholesale of fertilizer, as well as gas station and health businesses. Taiwan Fertilizer Co., Ltd. was incorporated in 1946 and is headquartered in Taipei, 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 | 15,014,788 -0.25% | 15,052,251 10.20% | 13,659,406 34.31% | |||||||
Cost of revenue | 12,257,153 | 15,540,047 | 13,149,513 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,757,635 | (487,796) | 509,893 | |||||||
NOPBT Margin | 18.37% | 3.73% | ||||||||
Operating Taxes | 433,396 | 626,816 | 757,058 | |||||||
Tax Rate | 15.72% | 148.47% | ||||||||
NOPAT | 2,324,239 | (1,114,612) | (247,165) | |||||||
Net income | 3,919,051 46.80% | 2,669,649 -12.03% | 3,034,616 23.72% | |||||||
Dividends | (2,450,000) | (2,744,000) | (2,254,000) | |||||||
Dividend yield | 3.69% | 5.22% | 3.28% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 50,870 | 39,977 | 59,778 | |||||||
Long-term debt | 189,176 | 267,674 | 345,159 | |||||||
Deferred revenue | 16,078,262 | 16,496,708 | 14,257,410 | |||||||
Other long-term liabilities | 1,108,131 | 940,928 | 927,383 | |||||||
Net debt | (62,529,413) | (15,223,030) | (16,581,762) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,058,527 | 5,578,896 | 3,111,623 | |||||||
CAPEX | (404,562) | (328,633) | (528,665) | |||||||
Cash from investing activities | (2,048,879) | (2,760,552) | (1,339,038) | |||||||
Cash from financing activities | (2,416,603) | (2,765,134) | (2,280,265) | |||||||
FCF | 3,903,574 | (2,628,758) | 1,211,724 | |||||||
Balance | ||||||||||
Cash | 5,076,359 | 3,353,295 | 2,955,068 | |||||||
Long term investments | 57,693,100 | 12,177,386 | 14,031,631 | |||||||
Excess cash | 62,018,720 | 14,778,068 | 16,303,729 | |||||||
Stockholders' equity | 52,506,911 | 50,828,205 | 50,395,069 | |||||||
Invested Capital | 19,544,821 | 55,171,559 | 51,588,849 | |||||||
ROIC | 6.22% | |||||||||
ROCE | 3.50% | 0.68% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 981,851 | 981,803 | 981,651 | |||||||
Price | 67.60 26.36% | 53.50 -23.57% | 70.00 29.15% | |||||||
Market cap | 66,373,128 26.36% | 52,526,460 -23.56% | 68,715,570 29.14% | |||||||
EV | 3,843,715 | 37,303,430 | 52,133,808 | |||||||
EBITDA | 4,017,276 | 684,173 | 1,675,769 | |||||||
EV/EBITDA | 0.96 | 54.52 | 31.11 | |||||||
Interest | 2,781 | 4,153 | 4,229 | |||||||
Interest/NOPBT | 0.10% | 0.83% |