XTAI2239
Market cap129mUSD
Dec 24, Last price
35.00TWD
1D
0.00%
1Q
-19.08%
Jan 2017
-80.95%
IPO
-74.83%
Name
Cayman Engley Industrial Co Ltd
Chart & Performance
Profile
Cayman Engley Industrial Co., Ltd. produces and sells automobile parts in China and internationally. The company offers stamping products, hot-pressed products, mold designs, and manufacturing and related technical consulting services. In addition, the company engages in the development and manufacture of soft robot software. Cayman Engley Industrial Co., Ltd. was founded in 1991 and is based in Grand Cayman, Cayman Islands.
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 | 24,269,579 6.54% | 22,780,433 12.34% | 20,277,213 -6.32% | |||||||
Cost of revenue | 23,682,752 | 22,720,595 | 19,614,109 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 586,827 | 59,838 | 663,104 | |||||||
NOPBT Margin | 2.42% | 0.26% | 3.27% | |||||||
Operating Taxes | 194,747 | 63,494 | 182,099 | |||||||
Tax Rate | 33.19% | 106.11% | 27.46% | |||||||
NOPAT | 392,080 | (3,656) | 481,005 | |||||||
Net income | 168,694 -14.27% | 196,784 -79.93% | 980,449 18.78% | |||||||
Dividends | (55,704) | (295,331) | (218,313) | |||||||
Dividend yield | 0.74% | 4.01% | 2.16% | |||||||
Proceeds from repurchase of equity | 2,095,293 | |||||||||
BB yield | -27.99% | |||||||||
Debt | ||||||||||
Debt current | 9,819,598 | 8,260,779 | 6,606,908 | |||||||
Long-term debt | 4,358,425 | 5,668,600 | 4,180,335 | |||||||
Deferred revenue | 3,916 | 54,120 | ||||||||
Other long-term liabilities | 191,564 | 195,462 | 200,669 | |||||||
Net debt | 7,242,974 | 9,613,335 | 6,152,239 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,608,019 | 996,748 | 1,561,693 | |||||||
CAPEX | (2,078,110) | (1,751,618) | (2,079,634) | |||||||
Cash from investing activities | (1,864,138) | (1,296,080) | (2,075,323) | |||||||
Cash from financing activities | 2,926,535 | 227,041 | (564,688) | |||||||
FCF | (739,619) | (3,086,066) | (3,612,711) | |||||||
Balance | ||||||||||
Cash | 6,087,314 | 3,588,456 | 3,401,421 | |||||||
Long term investments | 847,735 | 727,588 | 1,233,583 | |||||||
Excess cash | 5,721,570 | 3,177,022 | 3,621,143 | |||||||
Stockholders' equity | 9,022,086 | 7,066,323 | 6,931,566 | |||||||
Invested Capital | 25,560,165 | 25,616,423 | 21,994,183 | |||||||
ROIC | 1.53% | 2.38% | ||||||||
ROCE | 1.85% | 0.20% | 2.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 125,829 | 125,827 | 120,770 | |||||||
Price | 59.50 1.54% | 58.60 -29.90% | 83.60 -21.50% | |||||||
Market cap | 7,486,826 1.54% | 7,373,462 -26.97% | 10,096,372 -21.38% | |||||||
EV | 20,230,496 | 21,275,060 | 20,437,372 | |||||||
EBITDA | 2,437,785 | 1,705,985 | 2,293,204 | |||||||
EV/EBITDA | 8.30 | 12.47 | 8.91 | |||||||
Interest | 315,142 | 166,900 | 189,440 | |||||||
Interest/NOPBT | 53.70% | 278.92% | 28.57% |