Loading...
XTAI
2748
Market cap179mUSD
Aug 05, Last price  
50.80TWD
1D
0.59%
1Q
1.40%
Jan 2017
20.46%
IPO
-14.09%
Name

FDC International Hotels Corp

Chart & Performance

D1W1MN
P/E
16.24
P/S
2.20
EPS
3.13
Div Yield, %
3.94%
Shrs. gr., 5y
0.82%
Rev. gr., 5y
0.52%
Revenues
2.44b
+3.55%
0638,795,0001,216,621,0001,331,993,0001,528,281,0001,707,741,0002,380,624,0001,833,643,0001,450,905,0002,074,353,0002,359,844,0002,443,594,000
Net income
331m
+16.86%
0105,668,000181,332,000192,549,000228,231,000211,370,000183,789,000108,971,000-29,314,000199,567,000283,172,000330,913,000
CFO
493m
+371.24%
0448,608,000304,366,000305,785,000353,873,000371,861,000693,382,000398,431,000283,558,000627,217,000104,670,000493,245,000
Dividend
Jul 31, 20242 TWD/sh
Earnings
Aug 07, 2025

Profile

FDC International Hotels Corporation operates and manages international tourist hotels and restaurants in Taiwan. Its portfolio includes the Yunpin Hot Spring Hotel Sun Moon Lake, Palais de Chine Hotel Taipei, Gala De Luxe, and Yipin Hotel. The company was founded in 2012 and is based in New Taipei City, Taiwan.
URL
https://www.fdc-i.com/
IPO date
Nov 02, 2015
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,443,594
3.55%
2,359,844
13.76%
2,074,353
42.97%
Cost of revenue
2,107,730
2,037,454
1,814,905
Unusual Expense (Income)
NOPBT
335,864
322,390
259,448
NOPBT Margin
13.74%
13.66%
12.51%
Operating Taxes
82,717
71,484
50,722
Tax Rate
24.63%
22.17%
19.55%
NOPAT
253,147
250,906
208,726
Net income
330,913
16.86%
283,172
41.89%
199,567
-780.79%
Dividends
(211,557)
(131,388)
(45,241)
Dividend yield
3.44%
1.54%
0.71%
Proceeds from repurchase of equity
75
BB yield
0.00%
Debt
Debt current
136,286
127,445
775,188
Long-term debt
2,081,944
2,224,567
2,466,798
Deferred revenue
Other long-term liabilities
16,174
4,496
2,988
Net debt
785,924
939,536
1,573,303
Cash flow
Cash from operating activities
493,245
104,670
627,217
CAPEX
(168,348)
(124,458)
(29,535)
Cash from investing activities
(69,548)
(511,303)
(324,493)
Cash from financing activities
(340,490)
(256,692)
(166,349)
FCF
238,997
404,997
493,670
Balance
Cash
1,432,306
1,412,476
1,668,683
Long term investments
Excess cash
1,310,126
1,294,484
1,564,965
Stockholders' equity
1,707,402
1,596,406
1,473,856
Invested Capital
3,017,672
2,968,544
2,706,341
ROIC
8.46%
8.84%
7.30%
ROCE
7.76%
7.56%
6.21%
EV
Common stock shares outstanding
104,842
102,419
105,779
Price
58.60
-29.57%
83.20
38.90%
59.90
51.84%
Market cap
6,143,759
-27.90%
8,521,261
34.49%
6,336,162
110.60%
EV
6,929,683
9,460,797
7,909,465
EBITDA
653,939
636,833
569,184
EV/EBITDA
10.60
14.86
13.90
Interest
20,455
24,856
36,875
Interest/NOPBT
6.09%
7.71%
14.21%