XTAI2471
Market cap77mUSD
Dec 24, Last price
53.40TWD
1D
-1.11%
1Q
7.34%
Jan 2017
268.28%
Name
Ares International Corp
Chart & Performance
Profile
Ares International Corp. provides IT products and professional services primarily for financial institutions, government agencies, and enterprises in Taiwan. The company's manufacturing products include computer integrated manufacturing execution system; GD- customer relationship management; product life cycle management; human capital planner; and Oracle ERP and CRM solutions, as well as GV/NM/GIB/SFAS No.10 Oracle software solutions. Its banking products comprise advanced foreign exchange integrated system, a foreign exchange business system; eAresBank, a finance integration system; Ares smart core banking system; ARES treasury system; ARES portfolio system; and visual pricing tool, as well as information security products comprising uPKI security control solution and ARES privacy protector. The company also offers professional, consulting, outsourcing, application consulting, business intelligence, and government project services, as well as system integration and development, E-business, software and hardware, and maintenance support services. Ares International Corp. was founded in 1980 and is headquartered 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 | 841,834 4.90% | 802,504 0.22% | 800,734 3.50% | |||||||
Cost of revenue | 743,771 | 697,726 | 677,094 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 98,063 | 104,778 | 123,640 | |||||||
NOPBT Margin | 11.65% | 13.06% | 15.44% | |||||||
Operating Taxes | 22,665 | 28,898 | 23,879 | |||||||
Tax Rate | 23.11% | 27.58% | 19.31% | |||||||
NOPAT | 75,398 | 75,880 | 99,761 | |||||||
Net income | 172,965 20.60% | 143,417 25.22% | 114,532 17.16% | |||||||
Dividends | (133,950) | (106,029) | (70,881) | |||||||
Dividend yield | 5.22% | 7.84% | 5.59% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 14,939 | 4,820 | 16,495 | |||||||
Long-term debt | 18,371 | 9,122 | 25,691 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 113,049 | 128,842 | 131,822 | |||||||
Net debt | (1,053,341) | (706,832) | (620,909) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 128,796 | 172,058 | 21,149 | |||||||
CAPEX | (1,746) | (2,223) | (2,368) | |||||||
Cash from investing activities | 2,161 | (28,257) | 1,635 | |||||||
Cash from financing activities | (151,211) | (122,559) | (88,319) | |||||||
FCF | 66,186 | 90,342 | 83,551 | |||||||
Balance | ||||||||||
Cash | 950,466 | 890,123 | 836,092 | |||||||
Long term investments | 136,185 | (169,349) | (172,997) | |||||||
Excess cash | 1,044,559 | 680,649 | 623,058 | |||||||
Stockholders' equity | 661,855 | 718,381 | 676,000 | |||||||
Invested Capital | 381,829 | 298,935 | 330,091 | |||||||
ROIC | 22.15% | 24.13% | 32.76% | |||||||
ROCE | 9.40% | 10.70% | 12.97% | |||||||
EV | ||||||||||
Common stock shares outstanding | 47,646 | 47,933 | 47,819 | |||||||
Price | 53.90 91.13% | 28.20 6.42% | 26.50 -2.93% | |||||||
Market cap | 2,568,119 89.99% | 1,351,711 6.67% | 1,267,204 -2.69% | |||||||
EV | 1,518,470 | 648,552 | 650,034 | |||||||
EBITDA | 117,414 | 124,798 | 143,541 | |||||||
EV/EBITDA | 12.93 | 5.20 | 4.53 | |||||||
Interest | 678 | 435 | 691 | |||||||
Interest/NOPBT | 0.69% | 0.42% | 0.56% |