XTAI
2104
Market cap387mUSD
Aug 01, Last price
11.75TWD
1D
-3.69%
1Q
9.30%
Jan 2017
-51.04%
Name
International CSRC Investment Holdings Co Ltd
Chart & Performance
Profile
International CSRC Investment Holdings Co., Ltd. produces and sells carbon black for tire and other rubber products worldwide. Its products are also used in applications, such as pigments, plastics, chemical fiber products, conductive materials, etc. The company also engages in the biotechnology research and development activities. In addition, it provides investment and investment consultation services; and produces and sells carbon masterbatch and carbon black. The company was formerly known as China Synthetic Rubber Corporation and changed its name to International CSRC Investment Holdings Co., Ltd. in October 2018. International CSRC Investment Holdings Co., Ltd. was incorporated in 1973 and is headquartered in Taipei 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 | 18,059,888 1.03% | 17,875,282 -23.51% | 23,368,285 -5.07% | |||||||
Cost of revenue | 18,650,761 | 17,770,019 | 21,642,626 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (590,873) | 105,263 | 1,725,659 | |||||||
NOPBT Margin | 0.59% | 7.38% | ||||||||
Operating Taxes | 425,913 | 428,067 | 809,544 | |||||||
Tax Rate | 406.66% | 46.91% | ||||||||
NOPAT | (1,016,786) | (322,804) | 916,115 | |||||||
Net income | (2,712,871) 448.67% | (494,442) -172.78% | 679,382 -79.99% | |||||||
Dividends | (2,478) | (100,812) | (194,000) | |||||||
Dividend yield | 0.02% | 0.53% | 1.03% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 9,301,659 | 10,111,389 | 9,409,349 | |||||||
Long-term debt | 5,389,796 | 3,960,181 | 5,896,229 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 108,034 | 172,820 | 177,339 | |||||||
Net debt | (3,894,843) | (13,607,205) | (9,236,963) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (493,247) | 3,064,171 | 761,455 | |||||||
CAPEX | (995,119) | (1,047,614) | (3,159,605) | |||||||
Cash from investing activities | 1,591,992 | (8,055,491) | 2,069,625 | |||||||
Cash from financing activities | (1,937,072) | (2,178,192) | 701,297 | |||||||
FCF | (1,432,139) | 1,303,646 | (3,792,189) | |||||||
Balance | ||||||||||
Cash | 14,315,559 | 16,826,321 | 18,396,599 | |||||||
Long term investments | 4,270,739 | 10,852,454 | 6,145,942 | |||||||
Excess cash | 17,683,304 | 26,785,011 | 23,374,127 | |||||||
Stockholders' equity | 15,802,085 | 18,713,467 | 26,917,834 | |||||||
Invested Capital | 31,231,233 | 30,588,377 | 27,160,304 | |||||||
ROIC | 3.28% | |||||||||
ROCE | 0.20% | 3.17% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 969,999 | 969,999 | 970,101 | |||||||
Price | 12.70 -34.87% | 19.50 0.26% | 19.45 -31.03% | |||||||
Market cap | 12,318,987 -34.87% | 18,914,980 0.25% | 18,868,464 -31.03% | |||||||
EV | 10,249,055 | 7,189,782 | 11,564,612 | |||||||
EBITDA | 912,220 | 1,438,615 | 3,014,030 | |||||||
EV/EBITDA | 11.24 | 5.00 | 3.84 | |||||||
Interest | 841,649 | 686,851 | 498,091 | |||||||
Interest/NOPBT | 652.51% | 28.86% |