XTAI
2506
Market cap116mUSD
Aug 01, Last price
9.63TWD
1D
0.00%
1Q
-7.40%
Jan 2017
-15.15%
Name
Pacific Construction Co Ltd
Chart & Performance
Profile
Pacific Construction Co., Ltd. engages in the construction business. The company is involved in contracting of civil construction projects; land development and housing construction activities; housing and building development, and rental activities; and manufacturing of construction materials, as well as agency and trading of various construction materials. It also provides housing precast materials; other property management services; undertakes urban renewal projects; and operates department stores and shopping mall. In addition, the company is involved in commerce, realty, leisure, and securities and finance businesses. It also engages in the exporting activities. The company operates in Taiwan, Singapore, Malaysia, Mainland China, and the United States. Pacific Construction Co., Ltd. was founded in 1967 and is based in Taipei, 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 | 1,441,466 -3.02% | 1,486,341 73.34% | 857,457 -48.63% | |||||||
Cost of revenue | 1,567,426 | 1,385,488 | 1,746,490 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (125,960) | 100,853 | (889,033) | |||||||
NOPBT Margin | 6.79% | |||||||||
Operating Taxes | 159,099 | 92,552 | 120,387 | |||||||
Tax Rate | 91.77% | |||||||||
NOPAT | (285,059) | 8,301 | (1,009,420) | |||||||
Net income | 738,280 1,597.51% | 43,492 -92.45% | 575,726 525.76% | |||||||
Dividends | (72,311) | (108,467) | (72,312) | |||||||
Dividend yield | 1.77% | 2.94% | 2.20% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,439,501 | 1,541,428 | 1,788,392 | |||||||
Long-term debt | 945,493 | 1,005,036 | 904,437 | |||||||
Deferred revenue | 325,965 | |||||||||
Other long-term liabilities | 129,497 | 122,765 | (212,485) | |||||||
Net debt | (611,010) | (476,915) | (214,651) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 151,903 | 356,872 | (390,170) | |||||||
CAPEX | (46,182) | (86,347) | (27,502) | |||||||
Cash from investing activities | 73,927 | 45,830 | 1,144,913 | |||||||
Cash from financing activities | (319,877) | (530,898) | (994,704) | |||||||
FCF | 62,236 | 125,676 | 599,816 | |||||||
Balance | ||||||||||
Cash | 3,454,126 | 2,327,112 | 2,729,432 | |||||||
Long term investments | (458,122) | 696,267 | 178,048 | |||||||
Excess cash | 2,923,931 | 2,949,062 | 2,864,607 | |||||||
Stockholders' equity | 7,473,613 | 7,165,655 | 10,413,163 | |||||||
Invested Capital | 9,062,838 | 8,329,781 | 9,058,711 | |||||||
ROIC | 0.10% | |||||||||
ROCE | 0.89% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 362,862 | 361,964 | 362,748 | |||||||
Price | 11.25 10.29% | 10.20 12.46% | 9.07 -6.88% | |||||||
Market cap | 4,082,193 10.57% | 3,692,033 12.22% | 3,290,124 -6.61% | |||||||
EV | 5,383,999 | 5,061,265 | 6,039,404 | |||||||
EBITDA | 19,053 | 239,392 | (751,688) | |||||||
EV/EBITDA | 282.58 | 21.14 | ||||||||
Interest | 75,125 | 81,604 | 88,565 | |||||||
Interest/NOPBT | 80.91% |