Loading...
XTAI
2496
Market cap46mUSD
May 29, Last price  
73.10TWD
1D
-0.68%
1Q
-18.60%
Jan 2017
-13.43%
Name

Success Prime Corp

Chart & Performance

D1W1MN
P/E
10.51
P/S
1.67
EPS
6.96
Div Yield, %
6.40%
Shrs. gr., 5y
-0.13%
Rev. gr., 5y
-1.06%
Revenues
836m
+9.29%
163,151,00091,886,000124,543,000228,743,000151,927,000108,213,000145,854,000218,525,000822,409,000917,579,000881,610,000776,397,000661,920,000702,257,000764,815,000835,832,000
Net income
133m
+28.18%
-47,287,000-55,970,000-62,240,00020,332,000-25,952,000-90,881,000-27,620,00029,712,000154,981,000124,866,00076,118,00062,234,00056,900,00078,704,000103,644,000132,849,000
CFO
240m
+2.97%
-54,789,000-65,333,000-48,168,00017,608,000-57,951,000-40,970,000-1,198,00023,014,000267,308,00046,374,000198,252,000137,968,000157,902,000211,135,000233,044,000239,963,000
Dividend
Apr 11, 20244.68 TWD/sh

Profile

Success Prime Corporation engages in the education business in Taiwan. The company offers education and consulting services, such as face-to-face tutoring and consulting services, and digital learning services, including the K12 education platform. It also manages faculty and curriculum for primary and secondary education, as well as designs curriculum content for K-12 education. Success Prime Corporation was incorporated in 1991 and is headquartered in Taipei, Taiwan.
URL
https://www.pofc.com/
IPO date
Mar 08, 2002
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
835,832
9.29%
764,815
8.91%
702,257
6.09%
Cost of revenue
686,392
642,808
607,214
Unusual Expense (Income)
NOPBT
149,440
122,007
95,043
NOPBT Margin
17.88%
15.95%
13.53%
Operating Taxes
31,588
21,845
19,115
Tax Rate
21.14%
17.90%
20.11%
NOPAT
117,852
100,162
75,928
Net income
132,849
28.18%
103,644
31.69%
78,704
38.32%
Dividends
(88,558)
(62,443)
(56,767)
Dividend yield
5.64%
5.25%
6.29%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
38,083
52,308
51,758
Long-term debt
128,481
152,060
229,234
Deferred revenue
Other long-term liabilities
4,880
3,180
2,980
Net debt
(131,949)
(51,693)
(6,755)
Cash flow
Cash from operating activities
239,963
233,044
211,135
CAPEX
(10,398)
(4,798)
(19,517)
Cash from investing activities
(39,973)
(151,610)
(100,134)
Cash from financing activities
(143,842)
(115,345)
(121,859)
FCF
138,908
86,221
52,621
Balance
Cash
492,526
392,727
281,965
Long term investments
(194,013)
(136,666)
5,782
Excess cash
256,721
217,820
252,634
Stockholders' equity
618,930
575,066
536,197
Invested Capital
730,927
754,002
689,476
ROIC
15.87%
13.88%
11.22%
ROCE
15.09%
12.52%
10.06%
EV
Common stock shares outstanding
18,929
18,988
18,986
Price
82.90
32.43%
62.60
31.65%
47.55
-3.94%
Market cap
1,569,190
32.01%
1,188,649
31.66%
902,784
-3.34%
EV
1,444,465
1,144,266
898,646
EBITDA
224,092
197,322
168,078
EV/EBITDA
6.45
5.80
5.35
Interest
1,667
1,839
2,142
Interest/NOPBT
1.12%
1.51%
2.25%