Loading...
XTAI
2204
Market cap1.24bUSD
May 27, Last price  
66.20TWD
1D
-0.45%
1Q
-14.80%
Jan 2017
154.96%
Name

China Motor Corp

Chart & Performance

D1W1MN
P/E
9.15
P/S
0.93
EPS
7.24
Div Yield, %
8.98%
Shrs. gr., 5y
0.87%
Rev. gr., 5y
4.12%
Revenues
39.24b
+1.91%
39,129,190,00033,045,616,00028,853,544,00037,469,117,00041,271,396,00044,796,669,00041,786,130,00035,539,825,00035,951,427,00036,884,447,00040,733,485,00038,908,093,00034,869,514,00032,067,972,00030,874,600,00031,125,399,00029,553,870,00038,508,886,00039,243,196,000
Net income
4.01b
-29.11%
3,217,346,0001,867,286,000-5,465,657,000859,788,0002,885,937,0003,045,211,0002,156,407,0002,531,878,0002,558,290,0003,166,104,0003,189,100,0004,105,643,0003,592,999,000-2,308,373,0003,277,320,0004,181,835,000-7,604,445,0005,652,246,0004,006,787,000
CFO
258m
-93.94%
2,442,605,0005,212,757,0001,253,712,0005,267,183,0003,881,014,0001,819,255,0001,590,391,0004,072,985,0003,747,191,0002,961,271,0003,254,293,0001,734,793,0002,875,881,0001,703,403,0002,992,352,0004,313,584,0001,764,839,0004,261,397,000258,413,000
Dividend
Jul 17, 20254.2 TWD/sh
Earnings
Jul 28, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
39,243,196
1.91%
38,508,886
30.30%
29,553,870
-5.05%
Cost of revenue
37,515,806
35,803,311
27,611,103
Unusual Expense (Income)
NOPBT
1,727,390
2,705,575
1,942,767
NOPBT Margin
4.40%
7.03%
6.57%
Operating Taxes
324,428
889,735
495,539
Tax Rate
18.78%
32.89%
25.51%
NOPAT
1,402,962
1,815,840
1,447,228
Net income
4,006,787
-29.11%
5,652,246
-174.33%
(7,604,445)
-281.84%
Dividends
(3,321,722)
(2,214,481)
(3,044,912)
Dividend yield
7.24%
3.59%
10.84%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
6,201,873
687,364
2,781,997
Long-term debt
247,706
238,167
693,339
Deferred revenue
Other long-term liabilities
243,325
283,845
3,913,738
Net debt
(25,421,467)
(31,148,789)
(26,779,940)
Cash flow
Cash from operating activities
258,413
4,261,397
1,764,839
CAPEX
(1,870,823)
(2,414,109)
(882,856)
Cash from investing activities
255,528
(5,145,650)
(1,839,637)
Cash from financing activities
(446,521)
(2,145,890)
(3,347,127)
FCF
(3,924,367)
3,643,993
65,908
Balance
Cash
5,798,417
5,462,257
8,605,642
Long term investments
26,072,629
26,612,063
21,649,634
Excess cash
29,908,886
30,148,876
28,777,582
Stockholders' equity
22,054,300
32,045,649
34,597,261
Invested Capital
25,430,808
10,411,226
13,886,438
ROIC
7.83%
14.95%
10.86%
ROCE
3.58%
6.52%
4.48%
EV
Common stock shares outstanding
578,201
546,003
545,381
Price
79.40
-29.73%
113.00
119.42%
51.50
-18.77%
Market cap
45,909,133
-25.59%
61,698,339
119.67%
28,087,122
-18.90%
EV
24,316,239
34,227,905
5,025,266
EBITDA
2,714,827
3,563,117
2,789,160
EV/EBITDA
8.96
9.61
1.80
Interest
14,395
6,665
7,996
Interest/NOPBT
0.83%
0.25%
0.41%