XTAI2006
Market cap1.55bUSD
Dec 23, Last price
69.30TWD
1D
1.76%
1Q
-9.65%
Jan 2017
227.66%
Name
Tung Ho Steel Enterprise Corp
Chart & Performance
Profile
Tung Ho Steel Enterprise Corporation, together with its subsidiaries, produces and sells steel products in Taiwan, China, Vietnam, and internationally. The company operates through six segments: Kaohsiung, Taoyuan, Miaoli, Vietnam, Vietnam, and Steel Structure. It offers rebar, such as screw rebar, deformed steel rebar, compact rebar in coil, tensile rebar, and round bar products for building projects; hot rolled and checkered H-beams, I-beams, channel beams, and U-type sheet piles for steel structures and other construction projects; plate-type steel products for use in factories, logistics warehouses, office and residential buildings, bridges, and other buildings; and cut to length and bending products, friction welding couplers, re-bar wire mesh products, and built-up H-beams. The company was founded 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 | 60,961,908 1.65% | 59,972,121 2.00% | 58,795,089 37.16% | |||||||
Cost of revenue | 54,972,730 | 54,814,215 | 51,728,757 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,989,178 | 5,157,906 | 7,066,332 | |||||||
NOPBT Margin | 9.82% | 8.60% | 12.02% | |||||||
Operating Taxes | 1,292,896 | 1,309,392 | 1,429,160 | |||||||
Tax Rate | 21.59% | 25.39% | 20.22% | |||||||
NOPAT | 4,696,282 | 3,848,514 | 5,637,172 | |||||||
Net income | 4,729,346 18.41% | 3,994,004 -32.38% | 5,906,247 65.81% | |||||||
Dividends | (2,555,748) | (4,673,368) | (1,634,807) | |||||||
Dividend yield | 4.93% | 12.09% | 3.31% | |||||||
Proceeds from repurchase of equity | 55,576,538 | |||||||||
BB yield | -112.41% | |||||||||
Debt | ||||||||||
Debt current | 14,136,028 | 14,905,664 | 14,340,204 | |||||||
Long-term debt | 1,746,074 | 2,895,143 | 2,241,265 | |||||||
Deferred revenue | 484,376 | |||||||||
Other long-term liabilities | 339,317 | 369,329 | 12,768 | |||||||
Net debt | 9,941,685 | 13,592,367 | 12,886,169 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,621,785 | 6,865,439 | (1,052,470) | |||||||
CAPEX | (683,105) | (3,126,105) | (590,674) | |||||||
Cash from investing activities | (658,859) | (2,872,997) | (1,358,078) | |||||||
Cash from financing activities | (4,415,531) | (3,467,713) | 1,620,115 | |||||||
FCF | 3,084,922 | 3,303,232 | (2,449,629) | |||||||
Balance | ||||||||||
Cash | 1,877,286 | 2,289,249 | 1,726,138 | |||||||
Long term investments | 4,063,131 | 1,919,191 | 1,969,162 | |||||||
Excess cash | 2,892,322 | 1,209,834 | 755,546 | |||||||
Stockholders' equity | 18,324,563 | 26,353,788 | 27,171,859 | |||||||
Invested Capital | 44,306,420 | 45,089,986 | 44,874,459 | |||||||
ROIC | 10.51% | 8.56% | 14.03% | |||||||
ROCE | 12.64% | 11.10% | 15.43% | |||||||
EV | ||||||||||
Common stock shares outstanding | 732,655 | 733,222 | 736,832 | |||||||
Price | 70.70 34.16% | 52.70 -21.46% | 67.10 83.84% | |||||||
Market cap | 51,798,708 34.05% | 38,640,800 -21.85% | 49,441,426 85.31% | |||||||
EV | 61,853,292 | 52,341,716 | 62,517,711 | |||||||
EBITDA | 7,592,370 | 6,763,140 | 8,696,726 | |||||||
EV/EBITDA | 8.15 | 7.74 | 7.19 | |||||||
Interest | 434,699 | 301,608 | 149,501 | |||||||
Interest/NOPBT | 7.26% | 5.85% | 2.12% |