Loading...
XTAI2204
Market cap1.27bUSD
Dec 24, Last price  
75.70TWD
1D
0.13%
1Q
7.13%
Jan 2017
186.64%
Name

China Motor Corp

Chart & Performance

D1W1MN
XTAI:2204 chart
P/E
7.41
P/S
1.09
EPS
10.21
Div Yield, %
5.28%
Shrs. gr., 5y
-16.75%
Rev. gr., 5y
2.01%
Revenues
38.51b
+30.30%
39,129,190,00033,045,616,00028,853,544,00037,469,117,00041,271,396,00044,796,669,00041,786,130,00035,539,825,00035,951,427,00036,884,447,00040,733,485,00038,908,093,00034,869,514,00032,067,972,00030,874,600,00031,125,399,00029,553,870,00038,508,886,000
Net income
5.65b
P
3,217,346,0001,867,286,000-5,465,657,000859,788,0002,885,937,0003,045,211,0002,156,407,0002,531,878,0002,558,290,0003,166,104,0003,189,100,0004,105,643,0003,592,999,000-2,308,373,0003,277,320,0004,181,835,000-7,604,445,0005,652,246,000
CFO
4.26b
+141.46%
2,442,605,0005,212,757,0001,253,712,0005,267,183,0003,881,014,0001,819,255,0001,590,391,0004,072,985,0003,747,191,0002,961,271,0003,254,293,0001,734,793,0002,875,881,0001,703,403,0002,992,352,0004,313,584,0001,764,839,0004,261,397,000
Dividend
Jul 18, 20246 TWD/sh
Earnings
Mar 10, 2025

Profile

China Motor Corporation manufactures and sells vehicles and related components in Taiwan. The company offers commercial vehicles, sedans, LCV, automates guided vehicle, trucks, and recreational/commercial vehicles, as well as electric scooters and bikes. The company also exports its products. China Motor Corporation was incorporated in 1969 and is headquartered in Taipei City, Taiwan.
URL
https://www.china-motor.com.tw/
IPO date
Mar 12, 1991
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
38,508,886
30.30%
29,553,870
-5.05%
31,125,399
0.81%
Cost of revenue
35,803,311
27,611,103
29,083,946
Unusual Expense (Income)
NOPBT
2,705,575
1,942,767
2,041,453
NOPBT Margin
7.03%
6.57%
6.56%
Operating Taxes
889,735
495,539
674,792
Tax Rate
32.89%
25.51%
33.05%
NOPAT
1,815,840
1,447,228
1,366,661
Net income
5,652,246
-174.33%
(7,604,445)
-281.84%
4,181,835
27.60%
Dividends
(2,214,481)
(3,044,912)
(3,875,342)
Dividend yield
3.59%
10.84%
11.19%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
687,364
2,781,997
2,292,072
Long-term debt
238,167
693,339
529,172
Deferred revenue
670,214
Other long-term liabilities
283,845
3,913,738
47,306
Net debt
(31,148,789)
(26,779,940)
(35,153,865)
Cash flow
Cash from operating activities
4,261,397
1,764,839
4,313,584
CAPEX
(2,414,109)
(882,856)
(786,382)
Cash from investing activities
(5,145,650)
(1,839,637)
1,178,273
Cash from financing activities
(2,145,890)
(3,347,127)
(4,253,367)
FCF
3,643,993
65,908
3,527,666
Balance
Cash
5,462,257
8,605,642
12,301,935
Long term investments
26,612,063
21,649,634
25,673,174
Excess cash
30,148,876
28,777,582
36,418,839
Stockholders' equity
32,045,649
34,597,261
45,092,102
Invested Capital
10,411,226
13,886,438
12,760,413
ROIC
14.95%
10.86%
9.63%
ROCE
6.52%
4.48%
4.10%
EV
Common stock shares outstanding
546,003
545,381
546,268
Price
113.00
119.42%
51.50
-18.77%
63.40
25.30%
Market cap
61,698,339
119.67%
28,087,122
-18.90%
34,633,391
25.36%
EV
34,227,905
5,025,266
3,132,424
EBITDA
3,563,117
2,789,160
2,981,084
EV/EBITDA
9.61
1.80
1.05
Interest
6,665
7,996
10,314
Interest/NOPBT
0.25%
0.41%
0.51%