XTAI2430
Market cap108mUSD
Dec 23, Last price
30.45TWD
1D
1.33%
1Q
-10.31%
Jan 2017
-27.58%
Name
Tsann Kuen Enterprise Co Ltd
Chart & Performance
Profile
Tsann Kuen Enterprise Co., Ltd., through its subsidiaries, engages in the manufacture and sale of electrical and electronic household appliances in Taiwan and internationally. The company primarily offers six product lines, including grill and outdoor grill, iron, coffee maker, pop-up toaster, oven, microwave oven, and motor products. It also provides light industry products, office equipment and their related modules, and computers and their related facilities or spare parts. In addition, the company offers nonferrous metal composed materials and alloy materials; electronic appliances parts, such as electrical kits, sensors, and sensitive transmitters; and education and training services. Additionally, Tsann Kuen Enterprise Co., Ltd. is involved in the development of computer software, and IC packing and testing. It also engages in retailing electrical appliances through its department stores. The company was founded in 1978 and is based in Taipei, Taiwan.
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 | 19,984,883 -10.35% | 22,291,231 -1.84% | 22,710,150 16.21% | |||||||
Cost of revenue | 19,630,708 | 21,559,786 | 21,896,031 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 354,175 | 731,445 | 814,119 | |||||||
NOPBT Margin | 1.77% | 3.28% | 3.58% | |||||||
Operating Taxes | 73,279 | 140,132 | 158,587 | |||||||
Tax Rate | 20.69% | 19.16% | 19.48% | |||||||
NOPAT | 280,896 | 591,313 | 655,532 | |||||||
Net income | 278,736 -53.01% | 593,134 -9.26% | 653,692 111.98% | |||||||
Dividends | (467,200) | (589,300) | (258,027) | |||||||
Dividend yield | 10.22% | 9.60% | 4.01% | |||||||
Proceeds from repurchase of equity | (496,688) | |||||||||
BB yield | 8.10% | |||||||||
Debt | ||||||||||
Debt current | 1,018,507 | 999,639 | 970,845 | |||||||
Long-term debt | 9,923,874 | 9,710,698 | 9,660,664 | |||||||
Deferred revenue | 205,320 | 170,145 | 123,274 | |||||||
Other long-term liabilities | 185,310 | 225,124 | 211,641 | |||||||
Net debt | 9,590,735 | 8,869,481 | 8,451,372 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,056,414 | 1,990,070 | 2,726,823 | |||||||
CAPEX | (96,994) | (227,408) | (269,343) | |||||||
Cash from investing activities | (56,920) | (239,979) | (319,094) | |||||||
Cash from financing activities | (1,467,343) | (2,084,681) | (1,177,442) | |||||||
FCF | 432,257 | 529,772 | (150,231) | |||||||
Balance | ||||||||||
Cash | 1,420,832 | 1,927,365 | 3,089,627 | |||||||
Long term investments | (69,186) | (86,509) | (909,490) | |||||||
Excess cash | 352,402 | 726,294 | 1,044,630 | |||||||
Stockholders' equity | 3,308,423 | 3,481,984 | 3,938,579 | |||||||
Invested Capital | 10,064,217 | 9,692,432 | 9,640,942 | |||||||
ROIC | 2.84% | 6.12% | 6.79% | |||||||
ROCE | 3.39% | 7.01% | 7.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 117,090 | 138,812 | 117,241 | |||||||
Price | 39.05 -11.65% | 44.20 -19.55% | 54.94 91.79% | |||||||
Market cap | 4,572,364 -25.48% | 6,135,491 -4.75% | 6,441,627 91.84% | |||||||
EV | 14,163,100 | 15,004,972 | 14,892,999 | |||||||
EBITDA | 1,561,402 | 1,923,514 | 1,921,334 | |||||||
EV/EBITDA | 9.07 | 7.80 | 7.75 | |||||||
Interest | 73,239 | 70,253 | 69,939 | |||||||
Interest/NOPBT | 20.68% | 9.60% | 8.59% |