XTAI
2009
Market cap420mUSD
Jul 24, Last price
34.40TWD
1D
-1.57%
1Q
4.08%
Jan 2017
369.30%
Name
First Copper Technology Co Ltd
Chart & Performance
Profile
First Copper Technology Co., Ltd. produces and sells copper and copper alloy strips in Taiwan and internationally. The company's products primarily include brass, phosphor bronze, and copper nickel alloys; copper alloys for lead frame and military use; tin-plated copper alloys; and special copper alloys for high performance terminals, etc. It supplies products to various industries, such as electronic, semi-conductive, etc. The company was formerly known as First Copper & Iron Co., Ltd. First Copper Technology Co., Ltd. was founded in 1969 and is headquartered in Kaohsiung City, 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 | 3,128,075 18.21% | 2,646,149 -8.61% | 2,895,412 -10.05% | |||||||
Cost of revenue | 3,009,825 | 2,698,122 | 2,981,298 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 118,250 | (51,973) | (85,886) | |||||||
NOPBT Margin | 3.78% | |||||||||
Operating Taxes | (6,210) | 15,272 | (22,529) | |||||||
Tax Rate | ||||||||||
NOPAT | 124,460 | (67,245) | (63,357) | |||||||
Net income | 265,565 -2,897.19% | (9,494) -104.82% | 196,940 -53.41% | |||||||
Dividends | (448) | (142,741) | (356,281) | |||||||
Dividend yield | 0.00% | 1.24% | 3.31% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,429,518 | 1,555,368 | 1,617,556 | |||||||
Long-term debt | ||||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 1,290,339 | (2,987,035) | (1,326,886) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 296,250 | 198,317 | (6,947) | |||||||
CAPEX | (86,541) | (50,714) | (79,094) | |||||||
Cash from investing activities | (86,601) | (515) | (58,321) | |||||||
Cash from financing activities | (139,045) | (215,812) | (1,968) | |||||||
FCF | 59,833 | 71,873 | (340,898) | |||||||
Balance | ||||||||||
Cash | 139,179 | 68,575 | 127,355 | |||||||
Long term investments | 4,473,828 | 2,817,087 | ||||||||
Excess cash | 4,410,096 | 2,799,671 | ||||||||
Stockholders' equity | 3,901,420 | 5,979,842 | 4,521,399 | |||||||
Invested Capital | 8,601,518 | 3,125,114 | 3,339,284 | |||||||
ROIC | 2.12% | |||||||||
ROCE | 1.33% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 360,925 | 359,622 | 359,872 | |||||||
Price | 37.15 16.09% | 32.00 7.02% | 29.90 -32.20% | |||||||
Market cap | 13,408,364 16.51% | 11,507,904 6.95% | 10,760,173 -32.22% | |||||||
EV | 14,698,703 | 8,520,869 | 9,433,287 | |||||||
EBITDA | 206,823 | 32,706 | (5,684) | |||||||
EV/EBITDA | 71.07 | 260.53 | ||||||||
Interest | 27,796 | 26,890 | 16,297 | |||||||
Interest/NOPBT | 23.51% |