XTAI
1737
Market cap223mUSD
Jul 14, Last price
32.70TWD
1D
-0.15%
1Q
4.14%
Jan 2017
11.60%
IPO
19.04%
Name
Taiyen Biotech Co Ltd
Chart & Performance
Profile
Taiyen Biotech Co., Ltd. engages in the production and sale of salt products in Taiwan and internationally. Its products portfolio includes various salt and seawater chemical products; bath salt, bath salt milk, salt soap, algae soap, and shampoo; beverage and drinking water; toothpaste, salt mouthwash, and contact lenses maintenance liquid; salt for washing vegetables, fruits, and other products; and food and food additives. The company also manufactures pharmaceuticals, including cosmetics and environmental medicines. In addition, it imports and exports daily necessities and cosmetic products. Further, the company is involved in the supply, introduction, and management consulting of industrial salt technology. Taiyen Biotech Co., Ltd. was founded in 1952 and is based in Tainan, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 3,238,152 -5.01% | 3,408,811 -5.67% | 3,613,607 -11.77% | |||||||
Cost of revenue | 2,807,343 | 3,061,578 | 3,168,557 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 430,809 | 347,233 | 445,050 | |||||||
NOPBT Margin | 13.30% | 10.19% | 12.32% | |||||||
Operating Taxes | 115,580 | 111,820 | 103,071 | |||||||
Tax Rate | 26.83% | 32.20% | 23.16% | |||||||
NOPAT | 315,229 | 235,413 | 341,979 | |||||||
Net income | 371,524 23.68% | 300,386 -29.60% | 426,704 8.51% | |||||||
Dividends | (240,000) | (300,000) | (300,000) | |||||||
Dividend yield | 3.63% | 4.38% | 4.61% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 280,053 | 219,592 | 170,840 | |||||||
Long-term debt | 66,184 | 129,950 | 135,385 | |||||||
Deferred revenue | 297,721 | 307,188 | 320,053 | |||||||
Other long-term liabilities | 179,756 | 230,713 | 171,907 | |||||||
Net debt | (1,246,044) | (2,758,062) | (1,256,833) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 660,116 | 454,539 | 580,689 | |||||||
CAPEX | (307,610) | (341,650) | (246,603) | |||||||
Cash from investing activities | (287,763) | (339,300) | (229,635) | |||||||
Cash from financing activities | (266,525) | (199,218) | (547,979) | |||||||
FCF | 421,545 | 121,071 | 164,282 | |||||||
Balance | ||||||||||
Cash | 1,937,932 | 1,839,582 | 1,887,221 | |||||||
Long term investments | (345,651) | 1,268,022 | (324,163) | |||||||
Excess cash | 1,430,373 | 2,937,163 | 1,382,378 | |||||||
Stockholders' equity | 2,703,852 | 4,050,437 | 4,160,326 | |||||||
Invested Capital | 6,026,262 | 4,466,765 | 5,997,677 | |||||||
ROIC | 6.01% | 4.50% | 5.74% | |||||||
ROCE | 5.75% | 4.67% | 6.00% | |||||||
EV | ||||||||||
Common stock shares outstanding | 203,536 | 200,477 | 200,644 | |||||||
Price | 32.45 -5.12% | 34.20 5.39% | 32.45 -2.26% | |||||||
Market cap | 6,604,729 -3.67% | 6,856,313 5.31% | 6,510,898 -2.22% | |||||||
EV | 5,362,213 | 4,155,851 | 5,394,755 | |||||||
EBITDA | 649,402 | 545,292 | 639,998 | |||||||
EV/EBITDA | 8.26 | 7.62 | 8.43 | |||||||
Interest | 6,338 | 3,349 | 4,523 | |||||||
Interest/NOPBT | 1.47% | 0.96% | 1.02% |