XTAI1725
Market cap204mUSD
Dec 26, Last price
36.80TWD
1D
0.00%
1Q
-12.80%
Jan 2017
166.67%
Name
Yuan Jen Enterprises Co Ltd
Chart & Performance
Profile
Yuan Jen Enterprises Co.,Ltd. operates as a petrochemical trading company. The company distributes industrial chemicals, plastic materials and plastic additives, solvents, oils, and other products. The company was founded in 1977 and is based 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 | 7,497,720 -18.60% | 9,210,806 -13.68% | 10,670,339 50.87% | |||||||
Cost of revenue | 7,339,064 | 9,021,755 | 10,431,847 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 158,656 | 189,051 | 238,492 | |||||||
NOPBT Margin | 2.12% | 2.05% | 2.24% | |||||||
Operating Taxes | 28,615 | 32,293 | 51,039 | |||||||
Tax Rate | 18.04% | 17.08% | 21.40% | |||||||
NOPAT | 130,041 | 156,758 | 187,453 | |||||||
Net income | 200,469 -21.02% | 253,824 -20.47% | 319,140 28.14% | |||||||
Dividends | (181,830) | (223,651) | (174,557) | |||||||
Dividend yield | 4.55% | 6.11% | 2.80% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,002,694 | 2,142,820 | 1,837,798 | |||||||
Long-term debt | 5,536 | 8,108 | 3,799 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 35,365 | 41,634 | 47,669 | |||||||
Net debt | 1,084,095 | 1,132,766 | 1,265,565 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 274,613 | 457,446 | (67,750) | |||||||
CAPEX | (4,024) | (13,305) | (369,158) | |||||||
Cash from investing activities | (69,216) | (108,193) | (530,546) | |||||||
Cash from financing activities | (300,993) | 85,849 | 589,093 | |||||||
FCF | 205,962 | 301,685 | (443,299) | |||||||
Balance | ||||||||||
Cash | 5,088,035 | 4,753,786 | 4,461,839 | |||||||
Long term investments | (4,163,900) | (3,735,624) | (3,885,807) | |||||||
Excess cash | 549,249 | 557,622 | 42,515 | |||||||
Stockholders' equity | 4,583,678 | 4,177,376 | 4,332,555 | |||||||
Invested Capital | 6,076,524 | 5,795,715 | 6,145,438 | |||||||
ROIC | 2.19% | 2.63% | 3.60% | |||||||
ROCE | 2.38% | 2.96% | 3.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 182,002 | 182,048 | 182,011 | |||||||
Price | 21.95 9.20% | 20.10 -41.40% | 34.30 109.15% | |||||||
Market cap | 3,994,944 9.18% | 3,659,165 -41.39% | 6,242,977 109.05% | |||||||
EV | 5,079,039 | 4,791,931 | 7,508,542 | |||||||
EBITDA | 177,374 | 208,386 | 258,148 | |||||||
EV/EBITDA | 28.63 | 23.00 | 29.09 | |||||||
Interest | 37,428 | 21,059 | 12,691 | |||||||
Interest/NOPBT | 23.59% | 11.14% | 5.32% |