XTAI
2467
Market cap733mUSD
Jul 14, Last price
142.50TWD
1D
-1.72%
1Q
5.17%
Jan 2017
623.31%
IPO
2,433.51%
Name
C Sun Mfg Ltd
Chart & Performance
Profile
C Sun Mfg Ltd. provides various processing equipment. It offers printed circuit board processing equipment, including exposure systems, preheaters, laminators/coaters, and Mylar peelers; touch panel processing equipment; semiconductor processing equipment, such as baking, plasma, and lamination equipment; and equipment for shoe, electronics, coating, printing, and consumables. The company serves various industries, such as PCB, touch panel, semiconductor, shoe making, printing, coating, and PV. It distributes its products in approximately 20 countries, including Taiwan, China, Japan, the United States, South Korea, Singapore, Malaysia, Vietnam, Thailand, and India. C Sun Mfg Ltd. was founded in 1966 and is headquartered in New Taipei City, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 4,818,209 32.89% | 3,625,801 -32.44% | 5,366,976 -6.23% | |||||||
Cost of revenue | 4,179,175 | 3,219,325 | 4,623,634 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 639,034 | 406,476 | 743,342 | |||||||
NOPBT Margin | 13.26% | 11.21% | 13.85% | |||||||
Operating Taxes | 222,989 | 53,911 | 178,143 | |||||||
Tax Rate | 34.89% | 13.26% | 23.97% | |||||||
NOPAT | 416,045 | 352,565 | 565,199 | |||||||
Net income | 719,160 47.88% | 486,324 -32.36% | 718,965 8.89% | |||||||
Dividends | (449,227) | (564,319) | (456,569) | |||||||
Dividend yield | 1.45% | 5.84% | 6.77% | |||||||
Proceeds from repurchase of equity | (79,881) | (425,511) | 41,470 | |||||||
BB yield | 0.26% | 4.40% | -0.61% | |||||||
Debt | ||||||||||
Debt current | 766,980 | 1,048,183 | 1,071,721 | |||||||
Long-term debt | 1,868,980 | 1,195,518 | 793,280 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,371 | 2,123 | 2,160 | |||||||
Net debt | (2,460,314) | (2,073,253) | (1,169,743) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 873,953 | 988,088 | 611,971 | |||||||
CAPEX | (332,724) | (29,367) | (95,532) | |||||||
Cash from investing activities | (313,373) | (460,454) | (143,770) | |||||||
Cash from financing activities | (135,813) | (608,548) | (175,208) | |||||||
FCF | 106,227 | 706,432 | 552,086 | |||||||
Balance | ||||||||||
Cash | 3,227,301 | 2,157,686 | 1,974,922 | |||||||
Long term investments | 1,868,973 | 2,159,268 | 1,059,822 | |||||||
Excess cash | 4,855,364 | 4,135,664 | 2,766,395 | |||||||
Stockholders' equity | 3,033,625 | 4,031,276 | 3,204,128 | |||||||
Invested Capital | 4,834,123 | 1,606,021 | 2,454,007 | |||||||
ROIC | 12.92% | 17.37% | 23.57% | |||||||
ROCE | 7.61% | 6.66% | 13.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 149,985 | 155,897 | 156,845 | |||||||
Price | 206.50 233.06% | 62.00 44.19% | 43.00 -14.99% | |||||||
Market cap | 30,971,996 220.43% | 9,665,614 43.31% | 6,744,335 -14.85% | |||||||
EV | 28,905,066 | 7,917,738 | 5,861,868 | |||||||
EBITDA | 719,017 | 485,167 | 823,776 | |||||||
EV/EBITDA | 40.20 | 16.32 | 7.12 | |||||||
Interest | 52,208 | 33,711 | 31,144 | |||||||
Interest/NOPBT | 8.17% | 8.29% | 4.19% |