XTAI2101
Market cap1.19bUSD
Dec 24, Last price
46.85TWD
1D
0.32%
1Q
-3.70%
Jan 2017
59.35%
Name
Nankang Rubber Tire Corp Ltd
Chart & Performance
Profile
Nankang Rubber Tire Corp.,Ltd. manufactures and sells tires and various rubber supplies in Taiwan, China, the United States, Europe, rest of Asia, and internationally. It offers passenger car, SUV and 4X4 WD, winter, all season, motorsport, light truck, motorcycle, and bus and trailer tires. The company was founded in 1959 and is based in Taipei 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 | 7,851,974 5.93% | 7,412,234 -8.24% | 8,077,591 -16.68% | |||||||
Cost of revenue | 7,409,576 | 7,818,633 | 8,929,207 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 442,398 | (406,399) | (851,616) | |||||||
NOPBT Margin | 5.63% | |||||||||
Operating Taxes | 64,426 | (46,885) | 23,844 | |||||||
Tax Rate | 14.56% | |||||||||
NOPAT | 377,972 | (359,514) | (875,460) | |||||||
Net income | 134,011 -113.09% | (1,023,582) 320.79% | (243,254) -128.81% | |||||||
Dividends | (481,341) | |||||||||
Dividend yield | 1.44% | |||||||||
Proceeds from repurchase of equity | 5,631,351 | |||||||||
BB yield | -16.84% | |||||||||
Debt | ||||||||||
Debt current | 8,374,912 | 8,064,524 | 9,839,070 | |||||||
Long-term debt | 12,015,406 | 9,642,611 | 7,369,067 | |||||||
Deferred revenue | 79,066 | |||||||||
Other long-term liabilities | 24,622 | 35,914 | 2,106 | |||||||
Net debt | 13,354,005 | 12,074,806 | 9,118,780 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (2,781,975) | (2,961,909) | (2,861,952) | |||||||
CAPEX | (248,939) | (312,873) | (845,325) | |||||||
Cash from investing activities | 551,631 | 739,071 | (2,071,534) | |||||||
Cash from financing activities | 2,649,529 | 435,532 | 4,233,559 | |||||||
FCF | (1,574,881) | (3,289,943) | (4,570,049) | |||||||
Balance | ||||||||||
Cash | 3,101,985 | 3,405,418 | 6,264,385 | |||||||
Long term investments | 3,934,328 | 2,226,911 | 1,824,972 | |||||||
Excess cash | 6,643,714 | 5,261,717 | 7,685,477 | |||||||
Stockholders' equity | 7,588,535 | 10,310,712 | 11,248,920 | |||||||
Invested Capital | 24,103,737 | 22,715,824 | 20,676,767 | |||||||
ROIC | 1.61% | |||||||||
ROCE | 1.40% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 833,935 | 833,935 | 833,935 | |||||||
Price | 42.00 25.56% | 33.45 -16.58% | 40.10 -4.41% | |||||||
Market cap | 35,025,270 25.56% | 27,895,127 -16.58% | 33,440,792 -0.64% | |||||||
EV | 48,379,275 | 39,969,933 | 42,559,572 | |||||||
EBITDA | 1,172,377 | 342,814 | (81,919) | |||||||
EV/EBITDA | 41.27 | 116.59 | ||||||||
Interest | 177,804 | 126,695 | 92,242 | |||||||
Interest/NOPBT | 40.19% |