XTAI2038
Market cap91mUSD
Dec 25, Last price
15.60TWD
1D
0.96%
1Q
-11.30%
Jan 2017
156.12%
IPO
-14.35%
Name
Hai Kwang Enterprise Corporation
Chart & Performance
Profile
Hai Kwang Enterprise Corporation engages in the manufacturing, processing, trading, and sales of steel billets and bars in Taiwan. The company was founded in 1958 and is based in Kaohsiung, Taiwan.
IPO date
Sep 27, 2007
Employees
Domiciled in
TW
Incorporated in
TW
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 | 9,365,089 -15.21% | 11,044,978 8.02% | 10,225,130 34.53% | |||||||
Cost of revenue | 9,316,706 | 10,943,725 | 9,704,231 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 48,383 | 101,253 | 520,899 | |||||||
NOPBT Margin | 0.52% | 0.92% | 5.09% | |||||||
Operating Taxes | 7,298 | 53,974 | 114,928 | |||||||
Tax Rate | 15.08% | 53.31% | 22.06% | |||||||
NOPAT | 41,085 | 47,279 | 405,971 | |||||||
Net income | 53,316 -74.71% | 210,830 -54.14% | 459,712 190.90% | |||||||
Dividends | (271,897) | (90,632) | ||||||||
Dividend yield | 6.80% | 1.42% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,823,528 | 2,600,182 | 2,342,836 | |||||||
Long-term debt | 1,335,389 | 1,424,844 | 1,075,357 | |||||||
Deferred revenue | 1 | 105,429 | ||||||||
Other long-term liabilities | 54,091 | 104,833 | 11 | |||||||
Net debt | 3,065,929 | 2,805,625 | 2,185,528 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 109,869 | 45,670 | 1,184,892 | |||||||
CAPEX | (529,825) | (451,389) | (580,472) | |||||||
Cash from investing activities | (416,930) | (473,260) | (622,975) | |||||||
Cash from financing activities | 185,411 | 342,314 | (255,000) | |||||||
FCF | (231,306) | (568,883) | 343,525 | |||||||
Balance | ||||||||||
Cash | 418,212 | 598,123 | 592,089 | |||||||
Long term investments | 674,776 | 621,278 | 640,576 | |||||||
Excess cash | 624,734 | 667,152 | 721,408 | |||||||
Stockholders' equity | 3,574,156 | 3,618,825 | 3,583,691 | |||||||
Invested Capital | 7,534,191 | 7,410,076 | 6,713,278 | |||||||
ROIC | 0.55% | 0.67% | 6.03% | |||||||
ROCE | 0.58% | 1.22% | 6.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 190,503 | 190,830 | 190,751 | |||||||
Price | 21.95 4.77% | 20.95 -37.50% | 33.52 64.47% | |||||||
Market cap | 4,181,541 4.59% | 3,997,891 -37.47% | 6,393,987 64.64% | |||||||
EV | 7,507,057 | 7,097,193 | 8,888,873 | |||||||
EBITDA | 347,486 | 359,614 | 725,258 | |||||||
EV/EBITDA | 21.60 | 19.74 | 12.26 | |||||||
Interest | 86,003 | 63,596 | 37,642 | |||||||
Interest/NOPBT | 177.75% | 62.81% | 7.23% |