Loading...
XTAI
2450
Market cap270mUSD
Jun 13, Last price  
30.90TWD
1D
-1.44%
1Q
-10.04%
Jan 2017
-40.92%
IPO
64.80%
Name

Senao International Co Ltd

Chart & Performance

D1W1MN
P/E
16.68
P/S
0.25
EPS
1.85
Div Yield, %
6.47%
Shrs. gr., 5y
-0.01%
Rev. gr., 5y
2.28%
Revenues
32.31b
+3.32%
17,675,665,00020,128,431,00022,064,243,00018,531,405,00019,495,408,00027,529,317,00034,995,235,00042,711,163,00041,351,759,00035,558,124,00034,090,748,00035,737,934,00031,240,940,00028,864,873,00027,007,073,00031,038,933,00031,158,594,00031,269,132,00032,307,092,000
Net income
478m
-32.22%
279,117,000931,229,0001,089,382,0001,008,040,0001,207,629,0001,383,040,0001,492,100,0001,429,966,000549,963,000803,347,000997,309,000825,521,000405,854,000411,231,000436,884,000596,948,000658,038,000705,677,000478,310,000
CFO
904m
-21.13%
400,808,0001,165,919,0001,944,428,0001,382,969,0001,349,676,000815,668,0001,620,479,000-239,482,0001,232,574,0001,739,155,000530,796,0001,080,947,000696,142,000537,209,000862,323,000654,179,000-329,154,0001,145,512,000903,512,000
Dividend
Jun 19, 20251.65 TWD/sh

Profile

Senao International Co.,Ltd. sells and distributes mobile phones and peripheral accessories products in China. It offers mobile phones, tablets, laptops, digital cameras, game consoles, digital television, GPS driving recorders, beauty appliances, and wearable devices, as well as related repairs and maintenance services. The company was formerly known as Senao Business Development Company Limited and changed its name to Senao International Co., Ltd. in August 1994. Senao International Co., Ltd. was incorporated in 1979 and is based in New Taipei City, Taiwan.
URL
https://www.senao.com.tw/
IPO date
May 24, 2001
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
32,307,092
3.32%
31,269,132
0.35%
31,158,594
0.39%
Cost of revenue
31,906,235
30,843,551
30,798,988
Unusual Expense (Income)
NOPBT
400,857
425,581
359,606
NOPBT Margin
1.24%
1.36%
1.15%
Operating Taxes
98,893
108,719
136,559
Tax Rate
24.67%
25.55%
37.97%
NOPAT
301,964
316,862
223,047
Net income
478,310
-32.22%
705,677
7.24%
658,038
10.23%
Dividends
(516,505)
(568,156)
(516,505)
Dividend yield
6.19%
5.57%
6.49%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
283,484
239,787
233,153
Long-term debt
1,033,320
1,071,540
1,017,468
Deferred revenue
Other long-term liabilities
22,547
23,457
44,068
Net debt
(2,590,037)
(2,431,238)
(2,014,688)
Cash flow
Cash from operating activities
903,512
1,145,512
(329,154)
CAPEX
(33,076)
(42,339)
(37,456)
Cash from investing activities
(355,872)
37,005
36,666
Cash from financing activities
(818,544)
(873,254)
(826,206)
FCF
359,670
565,616
(1,103,703)
Balance
Cash
1,897,667
2,168,285
1,859,023
Long term investments
2,009,174
1,574,280
1,406,286
Excess cash
2,291,486
2,179,108
1,707,379
Stockholders' equity
3,947,658
4,171,460
5,818,294
Invested Capital
4,839,270
4,926,761
5,280,763
ROIC
6.18%
6.21%
4.78%
ROCE
5.61%
5.97%
5.13%
EV
Common stock shares outstanding
258,674
259,122
259,302
Price
32.25
-18.15%
39.40
28.34%
30.70
-8.08%
Market cap
8,342,236
-18.29%
10,209,407
28.25%
7,960,571
-8.02%
EV
5,761,820
7,788,739
5,957,532
EBITDA
781,060
798,843
743,981
EV/EBITDA
7.38
9.75
8.01
Interest
12,682
11,635
8,738
Interest/NOPBT
3.16%
2.73%
2.43%