XTAI2704
Market cap623mUSD
Dec 24, Last price
56.10TWD
1D
1.83%
1Q
-10.05%
Jan 2017
137.69%
Name
Ambassador Hotel Ltd
Chart & Performance
Profile
The Ambassador Hotel,Ltd. operates hotels and restaurants under the Ambassador Hotels, A CUT STEAKHOUSE, and Corner Bakery63 brands in Taiwan. The company also operates Sichuan cuisine restaurant, Cantonese cuisine restaurant, and Ahmicafe. Its facilities include buffet, lobby lounge, conference and banquet hall, gym, and golf course restaurant. The company was incorporated in 1962 and is headquartered 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 | 1,278,949 -11.76% | 1,449,384 -4.54% | 1,518,343 -24.41% | |||||||
Cost of revenue | 1,534,347 | 2,185,048 | 1,891,153 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (255,398) | (735,664) | (372,810) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 180,823 | 13,630 | 4,952 | |||||||
Tax Rate | ||||||||||
NOPAT | (436,221) | (749,294) | (377,762) | |||||||
Net income | 492,981 -54.69% | 1,088,039 -1,333.84% | (88,183) -3,481.25% | |||||||
Dividends | (183,462) | |||||||||
Dividend yield | 1.01% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 187,467 | 193,771 | 3,332,365 | |||||||
Long-term debt | 7,278,425 | 7,648,826 | 1,931,667 | |||||||
Deferred revenue | 43,232 | |||||||||
Other long-term liabilities | 34,747 | 32,367 | 10,364 | |||||||
Net debt | (12,086,111) | 3,094,800 | 1,788,231 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,948,962 | (2,263,167) | (105,324) | |||||||
CAPEX | (376,741) | (400,954) | (213,379) | |||||||
Cash from investing activities | (565,194) | 6,815,400 | (2,121,462) | |||||||
Cash from financing activities | (429,967) | (3,577,808) | 2,307,267 | |||||||
FCF | 1,282,524 | (502,735) | (1,190,323) | |||||||
Balance | ||||||||||
Cash | 14,466,704 | 8,016,465 | 7,458,162 | |||||||
Long term investments | 5,085,299 | (3,268,668) | (3,982,361) | |||||||
Excess cash | 19,488,056 | 4,675,328 | 3,399,884 | |||||||
Stockholders' equity | 15,702,637 | 10,503,361 | 9,019,368 | |||||||
Invested Capital | 7,843,771 | 12,703,661 | 12,919,334 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 367,691 | 368,395 | 366,923 | |||||||
Price | 49.45 51.69% | 32.60 4.82% | 31.10 2.64% | |||||||
Market cap | 18,182,320 51.40% | 12,009,677 5.24% | 11,411,305 2.64% | |||||||
EV | 6,100,944 | 15,108,950 | 13,204,158 | |||||||
EBITDA | (19,672) | (398,139) | (85,064) | |||||||
EV/EBITDA | ||||||||||
Interest | 51,263 | 49,047 | 19,970 | |||||||
Interest/NOPBT |