XTAI2606
Market cap1.39bUSD
Dec 24, Last price
55.40TWD
1D
2.97%
1Q
2.97%
Jan 2017
120.72%
Name
U-Ming Marine Transport Corp
Chart & Performance
Profile
U-Ming Marine Transport Corporation, together with its subsidiaries, engages in the marine transportation business worldwide. It owns and manages ships that transport commodities, such as cement, crude oil, iron ore, coal, and grain shipments. It operates 66 vessels with a total deadweight of 8.25 million tons. The company was formerly known as Yue Ming Transportation Co. The company was incorporated in 1968 and is based in Taipei, Taiwan. U-Ming Marine Transport Corporation is a subsidiary of The Far Eastern Group.
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 | 14,375,473 1.45% | 14,170,396 1.13% | 14,012,433 64.71% | |||||||
Cost of revenue | 10,993,363 | 9,101,791 | 9,580,425 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,382,110 | 5,068,605 | 4,432,008 | |||||||
NOPBT Margin | 23.53% | 35.77% | 31.63% | |||||||
Operating Taxes | (16,882) | 66,771 | 16,964 | |||||||
Tax Rate | 1.32% | 0.38% | ||||||||
NOPAT | 3,398,992 | 5,001,834 | 4,415,044 | |||||||
Net income | 2,738,915 -37.81% | 4,404,312 -9.98% | 4,892,584 456.97% | |||||||
Dividends | (2,535,220) | (2,535,170) | (1,014,081) | |||||||
Dividend yield | 5.75% | 6.16% | 1.98% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 15,791,536 | 14,901,308 | 16,229,982 | |||||||
Long-term debt | 29,032,073 | 26,686,484 | 18,180,197 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 88,666 | 83,935 | 114,509 | |||||||
Net debt | 12,923,430 | 18,718,546 | 13,625,511 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,710,790 | 6,279,038 | 5,913,701 | |||||||
CAPEX | (8,053,410) | (10,790,126) | (4,589,476) | |||||||
Cash from investing activities | (7,520,132) | (11,106,201) | (3,096,622) | |||||||
Cash from financing activities | 735,433 | 3,955,874 | (1,851,850) | |||||||
FCF | (957,636) | (6,842,887) | 3,213,531 | |||||||
Balance | ||||||||||
Cash | 22,899,189 | 23,805,232 | 22,671,512 | |||||||
Long term investments | 9,000,990 | (935,986) | (1,886,844) | |||||||
Excess cash | 31,181,405 | 22,160,726 | 20,084,046 | |||||||
Stockholders' equity | 33,704,139 | 32,875,432 | 25,837,042 | |||||||
Invested Capital | 47,554,018 | 52,372,272 | 40,298,158 | |||||||
ROIC | 6.80% | 10.79% | 11.62% | |||||||
ROCE | 4.29% | 6.78% | 7.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 845,718 | 846,134 | 845,926 | |||||||
Price | 52.10 7.20% | 48.60 -19.54% | 60.40 63.69% | |||||||
Market cap | 44,061,908 7.15% | 41,122,112 -19.52% | 51,093,930 63.79% | |||||||
EV | 57,110,487 | 60,035,852 | 64,719,441 | |||||||
EBITDA | 6,651,329 | 7,494,046 | 6,692,482 | |||||||
EV/EBITDA | 8.59 | 8.01 | 9.67 | |||||||
Interest | 1,472,927 | 570,032 | 345,848 | |||||||
Interest/NOPBT | 43.55% | 11.25% | 7.80% |