XTAI
2106
Market cap766mUSD
Jun 06, Last price
24.00TWD
1D
1.48%
1Q
-13.04%
Jan 2017
-50.62%
Name
Kenda Rubber Industrial Co Ltd
Chart & Performance
Profile
Kenda Rubber Industrial Co. Ltd. designs, manufactures, and trades in tires in Taiwan. It offers automotive, bicycle, wheelchair, power sport, and turf/trailer/specialty tires. The company also provides inner tubes and tires for bicycles, scooters, industrial trucks, and cars, as well as various products of carbon fiber; and marketing planning services. It also manufactures and sells wheels and rims. Kenda Rubber Industrial Co. Ltd. was incorporated in 1962 and is based in Yuanlin, 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 | 34,202,669 -0.70% | 34,443,676 -10.81% | 38,617,881 10.67% | |||||||
Cost of revenue | 32,631,907 | 33,154,330 | 38,378,785 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,570,762 | 1,289,346 | 239,096 | |||||||
NOPBT Margin | 4.59% | 3.74% | 0.62% | |||||||
Operating Taxes | 409,472 | 424,207 | 373,105 | |||||||
Tax Rate | 26.07% | 32.90% | 156.05% | |||||||
NOPAT | 1,161,290 | 865,139 | (134,009) | |||||||
Net income | 1,240,953 40.86% | 880,982 160.53% | 338,151 -63.16% | |||||||
Dividends | (954,890) | (454,705) | (909,410) | |||||||
Dividend yield | 3.61% | 1.54% | 3.30% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 6,042,806 | 5,603,621 | 6,596,376 | |||||||
Long-term debt | 14,029,116 | 12,975,641 | 15,213,379 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,056,861 | 993,401 | 847,015 | |||||||
Net debt | 9,554,565 | 7,324,365 | 13,214,961 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,099,130 | 5,619,871 | 1,462,156 | |||||||
CAPEX | (1,634,456) | (936,816) | (1,917,986) | |||||||
Cash from investing activities | (1,479,960) | (1,588,312) | (1,488,267) | |||||||
Cash from financing activities | (328,468) | (3,555,456) | (164,837) | |||||||
FCF | (1,253,013) | 4,627,851 | (3,284,588) | |||||||
Balance | ||||||||||
Cash | 9,254,172 | 9,980,821 | 7,635,258 | |||||||
Long term investments | 1,263,185 | 1,274,076 | 959,536 | |||||||
Excess cash | 8,807,224 | 9,532,713 | 6,663,900 | |||||||
Stockholders' equity | 16,365,119 | 19,573,421 | 19,382,396 | |||||||
Invested Capital | 32,524,231 | 28,966,563 | 34,423,257 | |||||||
ROIC | 3.78% | 2.73% | ||||||||
ROCE | 3.73% | 3.29% | 0.57% | |||||||
EV | ||||||||||
Common stock shares outstanding | 974,433 | 955,177 | 955,168 | |||||||
Price | 27.15 -12.14% | 30.90 7.07% | 28.86 -2.57% | |||||||
Market cap | 26,455,865 -10.36% | 29,514,969 7.07% | 27,566,155 -2.58% | |||||||
EV | 36,010,430 | 36,839,334 | 40,781,132 | |||||||
EBITDA | 3,337,116 | 3,102,023 | 2,082,240 | |||||||
EV/EBITDA | 10.79 | 11.88 | 19.59 | |||||||
Interest | 454,993 | 557,760 | 372,672 | |||||||
Interest/NOPBT | 28.97% | 43.26% | 155.87% |