Loading...
XTAI
2637
Market cap1.57bUSD
May 05, Last price  
61.50TWD
1D
-4.65%
1Q
0.00%
Jan 2017
118.21%
IPO
115.25%
Name

Wisdom Marine Lines Co Ltd

Chart & Performance

D1W1MN
P/E
244.38
P/S
72.35
EPS
0.25
Div Yield, %
4.47%
Shrs. gr., 5y
1.33%
Rev. gr., 5y
7.23%
Revenues
634m
+16.30%
208,539,688256,943,451283,930,230280,491,874298,847,748346,953,521331,004,781362,728,315433,434,801447,510,914405,138,553686,165,180835,810,784545,530,289634,431,170
Net income
188m
+78.95%
38,963,45168,310,21671,016,38648,474,35458,293,95970,720,92943,387,80113,731,96860,008,81871,123,9283,780,602295,119,049354,580,639104,966,718187,841,879
CFO
286m
+38.81%
98,670,170133,551,790147,532,965155,257,376173,068,389179,270,916168,930,241152,702,142200,378,755211,741,793161,544,177521,716,148502,448,646206,294,231286,357,191
Dividend
Jun 28, 20242.75 TWD/sh
Earnings
May 08, 2025

Profile

Wisdom Marine Lines Co., Limited, together with its subsidiaries, primarily provides marine cargo transportation services in the Netherlands, Japan, Singapore, Denmark, Hong Kong, and internationally. It also offers vessel management and maintenance, vessel chartering, vessel leasing, and shipping agency and management services. The company acquires, operates, and manages dry bulk vessels with a focus on the handysize sector. It operates a fleet of 129 vessels that include bulk carriers, log carriers, tween-deckrs, multi-purpose vessels, RORO ships, and container ships of various sizes. Wisdom Marine Lines Co., Limited was founded in 1999 and is headquartered in Grand Cayman, the Cayman Islands.
URL
http://www.wisdomlines.com.tw/
IPO date
Aug 31, 2009
Employees
Domiciled in
TW
Incorporated in
KY

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
634,431
16.30%
545,530
-34.73%
835,811
21.81%
Cost of revenue
422,830
433,662
449,769
Unusual Expense (Income)
NOPBT
211,601
111,869
386,042
NOPBT Margin
33.35%
20.51%
46.19%
Operating Taxes
689
787
660
Tax Rate
0.33%
0.70%
0.17%
NOPAT
210,912
111,082
385,382
Net income
187,842
78.95%
104,967
-70.40%
354,581
20.15%
Dividends
(63,052)
(157,846)
(138,113)
Dividend yield
0.13%
0.41%
0.34%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
223,645
303,707
297,141
Long-term debt
872,755
1,021,383
1,291,846
Deferred revenue
Other long-term liabilities
155,911
156,592
21,652
Net debt
951,347
1,235,279
1,419,148
Cash flow
Cash from operating activities
286,357
206,294
502,449
CAPEX
(24,684)
(22,961)
(24,798)
Cash from investing activities
(42,475)
(13,801)
(167,638)
Cash from financing activities
(209,694)
(283,946)
(314,823)
FCF
287,160
280,460
314,094
Balance
Cash
145,690
77,906
171,343
Long term investments
(637)
11,905
(1,504)
Excess cash
113,332
62,535
128,048
Stockholders' equity
1,328,572
1,204,062
1,531,811
Invested Capital
2,614,751
2,741,026
2,873,984
ROIC
7.88%
3.96%
13.63%
ROCE
7.76%
3.99%
12.86%
EV
Common stock shares outstanding
746,409
746,409
665,329
Price
67.50
29.81%
52.00
-15.31%
61.40
-24.75%
Market cap
50,382,608
29.81%
38,813,278
-4.99%
40,851,209
-32.93%
EV
51,333,954
40,048,557
42,270,357
EBITDA
363,909
264,852
540,098
EV/EBITDA
141.06
151.21
78.26
Interest
61,526
68,757
43,858
Interest/NOPBT
29.08%
61.46%
11.36%