XTAI2022
Market cap89mUSD
Dec 25, Last price
8.73TWD
1D
0.23%
1Q
-12.92%
Jan 2017
-10.75%
Name
Tycoons Group Enterprise Co Ltd
Chart & Performance
Profile
Tycoons Group Enterprise Co.,Ltd. produces and sells steel products in the United States, Asia, Europe, and internationally. It offers billets; steel wire rods; steel bars; spheroidizing annealing wires; and drywall, roofing, wood, self-tapping, chipboard, Euro, collated, and window screws, as well as shear connectors, large and construction screws, and steel bars. The company also offers fabrication services, as well as engages in the heat treatment of spheroidized wires and screws. Tycoons Group Enterprise Co.,Ltd. was incorporated in 1980 and is based in Kaohsiung City, 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 | 8,420,093 -12.44% | 9,616,117 -10.13% | 10,700,393 34.93% | |||||||
Cost of revenue | 8,049,095 | 9,510,150 | 9,796,996 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 370,998 | 105,967 | 903,397 | |||||||
NOPBT Margin | 4.41% | 1.10% | 8.44% | |||||||
Operating Taxes | 27,655 | 31,813 | 71,596 | |||||||
Tax Rate | 7.45% | 30.02% | 7.93% | |||||||
NOPAT | 343,343 | 74,154 | 831,801 | |||||||
Net income | 80,877 -225.79% | (64,295) -115.10% | 425,914 -293.75% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,041,072 | 1,432,554 | 1,830,010 | |||||||
Long-term debt | 226,970 | 24,811 | 4,000 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 59,008 | 58,861 | 47,460 | |||||||
Net debt | (792,080) | (443,189) | 81,911 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,296,864 | 859,933 | 735,711 | |||||||
CAPEX | (375,505) | (197,967) | (130,950) | |||||||
Cash from investing activities | (818,599) | (440,963) | (339,963) | |||||||
Cash from financing activities | (414,865) | (544,368) | 701,194 | |||||||
FCF | 13,219 | 459,922 | 1,188,025 | |||||||
Balance | ||||||||||
Cash | 1,156,171 | 1,212,100 | 1,147,158 | |||||||
Long term investments | 903,951 | 688,454 | 604,941 | |||||||
Excess cash | 1,639,117 | 1,419,748 | 1,217,079 | |||||||
Stockholders' equity | 6,775,709 | 6,464,127 | 6,328,992 | |||||||
Invested Capital | 6,696,050 | 6,538,822 | 6,951,085 | |||||||
ROIC | 5.19% | 1.10% | 11.82% | |||||||
ROCE | 4.43% | 1.33% | 11.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 337,289 | 236,961 | 337,168 | |||||||
Price | 12.75 7.69% | 11.84 -42.22% | 20.49 77.71% | |||||||
Market cap | 4,300,435 53.28% | 2,805,613 -59.39% | 6,908,576 77.71% | |||||||
EV | 6,796,999 | 5,378,987 | 9,854,589 | |||||||
EBITDA | 681,854 | 391,019 | 1,202,678 | |||||||
EV/EBITDA | 9.97 | 13.76 | 8.19 | |||||||
Interest | 80,811 | 65,872 | 48,807 | |||||||
Interest/NOPBT | 21.78% | 62.16% | 5.40% |