XTAI2515
Market cap513mUSD
Dec 24, Last price
10.95TWD
1D
0.92%
1Q
-9.88%
Jan 2017
76.61%
Name
BES Engineering Co
Chart & Performance
Profile
BES Engineering Corporation engages in construction and engineering business. It operates through Construction, Construction Development, and Other segments. The company undertakes various civil engineering projects, such as roads, bridges, tunnels, ports, airports, MRT, high-tech plants, hospitals, exquisite residences, and other projects; invests in construction of buildings and development of industrial districts; develops industrial parks; and constructs high-end residences, and large-scale community development and construction. It leases engineering machinery and equipment; wholesales construction materials; retails food products and groceries; and provides apartment management, maintenance, and related services. In addition, the company offers security, movie broadcasting, theater entertainment, and parking lots services, as well as human resource, business management, engineering, and other consulting services. BES Engineering Corporation was founded in 1950 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 18,959,339 25.61% | 15,093,372 -12.23% | 17,196,685 27.66% | |||||||
Cost of revenue | 18,027,810 | 14,317,198 | 17,555,467 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 931,529 | 776,174 | (358,782) | |||||||
NOPBT Margin | 4.91% | 5.14% | ||||||||
Operating Taxes | 155,657 | 195,952 | (183,707) | |||||||
Tax Rate | 16.71% | 25.25% | ||||||||
NOPAT | 775,872 | 580,222 | (175,075) | |||||||
Net income | 624,719 -23.94% | 821,315 -69.32% | 2,676,758 332.46% | |||||||
Dividends | (805,254) | (817,500) | (356,700) | |||||||
Dividend yield | 3.95% | 6.54% | 2.56% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 8,075,487 | 5,895,552 | 6,398,322 | |||||||
Long-term debt | 10,328,367 | 6,163,484 | 5,723,963 | |||||||
Deferred revenue | 1,057,896 | |||||||||
Other long-term liabilities | 1,342,223 | 1,003,315 | 28,828 | |||||||
Net debt | 3,125,709 | 3,732,773 | 5,749,045 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (6,051,185) | (765,801) | 197,010 | |||||||
CAPEX | (187,388) | (44,189) | (63,104) | |||||||
Cash from investing activities | (1,324,101) | 2,689,643 | (1,276,201) | |||||||
Cash from financing activities | 6,852,876 | (873,571) | 1,347,422 | |||||||
FCF | (6,029,693) | (858,412) | 538,689 | |||||||
Balance | ||||||||||
Cash | 10,763,538 | 9,349,354 | 11,149,423 | |||||||
Long term investments | 4,514,607 | (1,023,091) | (4,776,183) | |||||||
Excess cash | 14,330,178 | 7,571,594 | 5,513,406 | |||||||
Stockholders' equity | 20,225,299 | 22,658,025 | 22,911,292 | |||||||
Invested Capital | 28,497,537 | 27,841,282 | 30,365,077 | |||||||
ROIC | 2.75% | 1.99% | ||||||||
ROCE | 2.12% | 2.13% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 1,533,299 | 1,534,631 | 1,536,968 | |||||||
Price | 13.30 63.39% | 8.14 -10.15% | 9.06 -9.40% | |||||||
Market cap | 20,392,877 63.25% | 12,491,896 -10.29% | 13,924,930 -9.16% | |||||||
EV | 24,356,452 | 16,296,080 | 19,767,198 | |||||||
EBITDA | 1,097,746 | 936,316 | (198,075) | |||||||
EV/EBITDA | 22.19 | 17.40 | ||||||||
Interest | 231,663 | 183,839 | 150,282 | |||||||
Interest/NOPBT | 24.87% | 23.69% |