XTAI2597
Market cap1.18bUSD
Dec 24, Last price
152.00TWD
1D
4.21%
1Q
5.32%
Jan 2017
445.35%
IPO
278.15%
Name
Ruentex Engineering & Construction Co Ltd
Chart & Performance
Profile
Ruentex Engineering & Construction Co., Ltd. engages in the construction and civil engineering contracting business in Taiwan and internationally. The company offers electrical and mechanical engineering, water supply engineering, and refrigeration and air-conditioning engineering services, as well as clay used for wall primer, powder coating material, tile adhesive, self-leveling cement, and dry-mixed cement mortar applications. It is also involved in the manufacture and sale of beams, columns, floor slabs, exterior walls, and building structural components; import, distribution, and export of building materials and equipment; and interior decoration and garden greening design and construction business. The company was founded in 1964 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 | 22,502,526 -8.46% | 24,583,067 15.21% | 21,337,098 47.48% | |||||||
Cost of revenue | 20,049,349 | 22,143,627 | 19,023,627 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,453,177 | 2,439,440 | 2,313,471 | |||||||
NOPBT Margin | 10.90% | 9.92% | 10.84% | |||||||
Operating Taxes | 471,622 | 498,971 | 439,752 | |||||||
Tax Rate | 19.22% | 20.45% | 19.01% | |||||||
NOPAT | 1,981,555 | 1,940,469 | 1,873,719 | |||||||
Net income | 1,902,201 -7.68% | 2,060,529 11.85% | 1,842,218 82.40% | |||||||
Dividends | (1,849,500) | (1,664,550) | (877,500) | |||||||
Dividend yield | 6.20% | 7.16% | 3.87% | |||||||
Proceeds from repurchase of equity | 51 | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 2,115,885 | 5,965,827 | 1,878,686 | |||||||
Long-term debt | 6,066,779 | 3,675,829 | 2,913,944 | |||||||
Deferred revenue | 11,302 | 12,266 | 13,227 | |||||||
Other long-term liabilities | 264,236 | 354,860 | 251,689 | |||||||
Net debt | 2,435,703 | 2,287,249 | (798,659) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,183,639 | 1,317,952 | 1,384,162 | |||||||
CAPEX | (477,382) | (439,829) | (299,051) | |||||||
Cash from investing activities | (391,027) | (2,199,909) | (928,074) | |||||||
Cash from financing activities | (3,260,346) | 1,595,115 | 330,455 | |||||||
FCF | 1,483,347 | (150,786) | 310,118 | |||||||
Balance | ||||||||||
Cash | 912,362 | 2,455,096 | 1,666,938 | |||||||
Long term investments | 4,834,599 | 4,899,311 | 3,924,351 | |||||||
Excess cash | 4,621,835 | 6,125,254 | 4,524,434 | |||||||
Stockholders' equity | 6,556,866 | 7,297,098 | 7,438,791 | |||||||
Invested Capital | 10,942,485 | 10,480,079 | 8,134,706 | |||||||
ROIC | 18.50% | 20.85% | 25.72% | |||||||
ROCE | 15.74% | 14.68% | 18.25% | |||||||
EV | ||||||||||
Common stock shares outstanding | 259,273 | 185,188 | 185,173 | |||||||
Price | 115.00 -8.37% | 125.50 2.45% | 122.50 157.03% | |||||||
Market cap | 29,816,395 28.29% | 23,241,094 2.46% | 22,683,692 156.91% | |||||||
EV | 33,861,316 | 27,072,308 | 23,421,186 | |||||||
EBITDA | 2,877,646 | 2,817,041 | 2,652,325 | |||||||
EV/EBITDA | 11.77 | 9.61 | 8.83 | |||||||
Interest | 118,167 | 67,126 | 27,533 | |||||||
Interest/NOPBT | 4.82% | 2.75% | 1.19% |