XTAI
2023
Market cap980mUSD
May 22, Last price
15.15TWD
1D
-0.66%
1Q
-8.18%
Jan 2017
60.66%
Name
Yieh Phui Enterprise Co Ltd
Chart & Performance
Profile
Yieh Phui Enterprise Co., Ltd., together with its subsidiaries, processes, manufactures, markets, imports and exports, and trades in steel products in Taiwan, rest of Asia, the United States, Europe, and internationally. It provides pickled steel coils, as-cold-rolled steel coils, hot-dip Zn coated steel coils, hot-dip Al-Zn coated steel coils, pre-painted steel coils, steel structures, and crane equipment; and manufactures and installs building, plant, and bridge steel structures, as well as designs, manufactures, and installs EOT, gantry, and rail mounted gantry container cranes. The company also develops, leases, and sells residential and commercial buildings, and department stores; manufactures and markets military specification printed circuit boards, and special high grade alloys; wholesales hardware, telecommunications equipment, and daily necessities; technical consultation for steel products; management services; manufactures metal; and mines for nickel, as well as operates hotels and radio. The company was formerly known as Kuo Chiao Enterprise Co., Ltd. and changed its name to Yieh Phui Enterprise Co., Ltd. in March 1986. The company was founded in 1978 and is headquartered in Kaohsiung, 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 | 73,981,747 0.94% | 73,295,376 -12.41% | 83,675,863 -7.07% | |||||||
Cost of revenue | 73,641,315 | 71,701,076 | 81,371,405 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 340,432 | 1,594,300 | 2,304,458 | |||||||
NOPBT Margin | 0.46% | 2.18% | 2.75% | |||||||
Operating Taxes | (19,527) | 114,885 | 520,760 | |||||||
Tax Rate | 7.21% | 22.60% | ||||||||
NOPAT | 359,959 | 1,479,415 | 1,783,698 | |||||||
Net income | (1,596,120) 47.57% | (1,081,587) -307.16% | 522,105 -89.96% | |||||||
Dividends | (389,062) | (592,759) | (945,285) | |||||||
Dividend yield | 1.31% | 1.69% | 3.04% | |||||||
Proceeds from repurchase of equity | (375,948) | (464,181) | (267,796) | |||||||
BB yield | 1.27% | 1.32% | 0.86% | |||||||
Debt | ||||||||||
Debt current | 24,413,686 | 19,410,543 | 19,972,671 | |||||||
Long-term debt | 32,030,517 | 35,234,169 | 34,594,250 | |||||||
Deferred revenue | 20,926 | 23,869 | 24,278 | |||||||
Other long-term liabilities | 53,948 | 233,366 | 351,601 | |||||||
Net debt | 21,615,909 | 28,199,854 | 28,299,732 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,605,121 | 1,122,734 | 1,893,901 | |||||||
CAPEX | (1,548,960) | (1,404,858) | (1,548,691) | |||||||
Cash from investing activities | (1,468,362) | (1,743,141) | (1,458,948) | |||||||
Cash from financing activities | 259,056 | (502,941) | 1,028,064 | |||||||
FCF | (4,644,202) | 10,987,861 | (1,885,741) | |||||||
Balance | ||||||||||
Cash | 10,886,593 | 9,848,192 | 11,251,258 | |||||||
Long term investments | 23,941,701 | 16,596,666 | 15,015,931 | |||||||
Excess cash | 31,129,207 | 22,780,089 | 22,083,396 | |||||||
Stockholders' equity | 30,744,449 | 22,176,773 | 27,998,699 | |||||||
Invested Capital | 65,054,016 | 63,084,762 | 64,900,318 | |||||||
ROIC | 0.56% | 2.31% | 2.72% | |||||||
ROCE | 0.35% | 1.87% | 2.65% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,959,887 | 2,002,103 | 1,983,446 | |||||||
Price | 15.15 -13.43% | 17.50 11.54% | 15.69 -33.57% | |||||||
Market cap | 29,692,291 -15.25% | 35,036,801 12.59% | 31,120,268 -33.65% | |||||||
EV | 52,148,781 | 64,096,598 | 60,629,235 | |||||||
EBITDA | 2,710,351 | 3,933,016 | 4,672,717 | |||||||
EV/EBITDA | 19.24 | 16.30 | 12.98 | |||||||
Interest | 1,924,519 | 1,914,823 | 1,690,408 | |||||||
Interest/NOPBT | 565.32% | 120.10% | 73.35% |