XTAI
2006
Market cap1.47bUSD
May 01, Last price
64.50TWD
1D
0.00%
Jan 2017
204.96%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 60,162,997 -1.31% | 60,961,908 1.65% | 59,972,121 2.00% | |||||||
Cost of revenue | 54,449,329 | 54,972,730 | 54,814,215 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,713,668 | 5,989,178 | 5,157,906 | |||||||
NOPBT Margin | 9.50% | 9.82% | 8.60% | |||||||
Operating Taxes | 1,199,072 | 1,292,896 | 1,309,392 | |||||||
Tax Rate | 20.99% | 21.59% | 25.39% | |||||||
NOPAT | 4,514,596 | 4,696,282 | 3,848,514 | |||||||
Net income | 4,479,837 -5.28% | 4,729,346 18.41% | 3,994,004 -32.38% | |||||||
Dividends | (3,066,898) | (2,555,748) | (4,673,368) | |||||||
Dividend yield | 6.17% | 4.93% | 12.09% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 9,364,051 | 14,136,028 | 14,905,664 | |||||||
Long-term debt | 3,226,463 | 1,746,074 | 2,895,143 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 184,520 | 339,317 | 369,329 | |||||||
Net debt | 8,957,423 | 9,941,685 | 13,592,367 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 7,379,751 | 4,621,785 | 6,865,439 | |||||||
CAPEX | (1,052,805) | (683,105) | (3,126,105) | |||||||
Cash from investing activities | (946,906) | (658,859) | (2,872,997) | |||||||
Cash from financing activities | (6,757,393) | (4,415,531) | (3,467,713) | |||||||
FCF | 6,308,732 | 3,084,922 | 3,303,232 | |||||||
Balance | ||||||||||
Cash | 1,628,286 | 1,877,286 | 2,289,249 | |||||||
Long term investments | 2,004,805 | 4,063,131 | 1,919,191 | |||||||
Excess cash | 624,941 | 2,892,322 | 1,209,834 | |||||||
Stockholders' equity | 19,061,439 | 18,324,563 | 26,353,788 | |||||||
Invested Capital | 44,750,015 | 44,306,420 | 45,089,986 | |||||||
ROIC | 10.14% | 10.51% | 8.56% | |||||||
ROCE | 12.54% | 12.64% | 11.10% | |||||||
EV | ||||||||||
Common stock shares outstanding | 732,478 | 732,655 | 733,222 | |||||||
Price | 67.90 -3.96% | 70.70 34.16% | 52.70 -21.46% | |||||||
Market cap | 49,735,256 -3.98% | 51,798,708 34.05% | 38,640,800 -21.85% | |||||||
EV | 58,815,287 | 61,853,292 | 52,341,716 | |||||||
EBITDA | 7,313,345 | 7,592,370 | 6,763,140 | |||||||
EV/EBITDA | 8.04 | 8.15 | 7.74 | |||||||
Interest | 343,750 | 434,699 | 301,608 | |||||||
Interest/NOPBT | 6.02% | 7.26% | 5.85% |