Loading...
XTAI2496
Market cap48mUSD
Dec 23, Last price  
83.00TWD
1D
1.34%
1Q
9.07%
Jan 2017
-1.70%
Name

Success Prime Corp

Chart & Performance

D1W1MN
XTAI:2496 chart
P/E
15.15
P/S
2.05
EPS
5.48
Div Yield, %
3.98%
Shrs. gr., 5y
-0.22%
Rev. gr., 5y
-3.58%
Revenues
765m
+8.91%
163,151,00091,886,000124,543,000228,743,000151,927,000108,213,000145,854,000218,525,000822,409,000917,579,000881,610,000776,397,000661,920,000702,257,000764,815,000
Net income
104m
+31.69%
-47,287,000-55,970,000-62,240,00020,332,000-25,952,000-90,881,000-27,620,00029,712,000154,981,000124,866,00076,118,00062,234,00056,900,00078,704,000103,644,000
CFO
233m
+10.38%
-54,789,000-65,333,000-48,168,00017,608,000-57,951,000-40,970,000-1,198,00023,014,000267,308,00046,374,000198,252,000137,968,000157,902,000211,135,000233,044,000
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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
764,815
8.91%
702,257
6.09%
661,920
-14.74%
Cost of revenue
642,808
607,214
584,708
Unusual Expense (Income)
NOPBT
122,007
95,043
77,212
NOPBT Margin
15.95%
13.53%
11.66%
Operating Taxes
21,845
19,115
17,633
Tax Rate
17.90%
20.11%
22.84%
NOPAT
100,162
75,928
59,579
Net income
103,644
31.69%
78,704
38.32%
56,900
-8.57%
Dividends
(62,443)
(56,767)
(84,638)
Dividend yield
5.25%
6.29%
9.06%
Proceeds from repurchase of equity
3,209
BB yield
-0.34%
Debt
Debt current
52,308
51,758
42,977
Long-term debt
152,060
229,234
170,373
Deferred revenue
Other long-term liabilities
3,180
2,980
1,540
Net debt
(51,693)
(6,755)
(47,254)
Cash flow
Cash from operating activities
233,044
211,135
157,902
CAPEX
(4,798)
(19,517)
(24,297)
Cash from investing activities
(151,610)
(100,134)
35,467
Cash from financing activities
(115,345)
(121,859)
(148,100)
FCF
86,221
52,621
24,980
Balance
Cash
392,727
281,965
244,052
Long term investments
(136,666)
5,782
16,552
Excess cash
217,820
252,634
227,508
Stockholders' equity
575,066
536,197
499,981
Invested Capital
754,002
689,476
664,416
ROIC
13.88%
11.22%
8.80%
ROCE
12.52%
10.06%
8.63%
EV
Common stock shares outstanding
18,988
18,986
18,869
Price
62.60
31.65%
47.55
-3.94%
49.50
-11.61%
Market cap
1,188,649
31.66%
902,784
-3.34%
934,016
-11.92%
EV
1,144,266
898,646
890,086
EBITDA
197,322
168,078
154,969
EV/EBITDA
5.80
5.35
5.74
Interest
1,839
2,142
2,119
Interest/NOPBT
1.51%
2.25%
2.74%