XTAI2834
Market cap4.13bUSD
Dec 20, Last price
14.70TWD
1D
-1.01%
1Q
-7.26%
Jan 2017
93.17%
Name
Taiwan Business Bank Ltd
Chart & Performance
Profile
Taiwan Business Bank, Ltd. provides banking and financial services to small and medium-size businesses in Taiwan, the United States, Hong Kong, Australia, China, Cambodia, and Japan. The company operates through Bank, Securities, Trust, Insurance agency, and Others segments. It engages in the provision of deposits, remittance, and loans; securities investment; and securities brokerage, financing, and ancillary business of futures trading. The company also offers a platform for securities investment; securities under writing, custodian bank, new type trust, and specific trust funds investing services; life and property insurance products; and leasing, financing, consulting, and venture capital services. As of December 31, 2021, it operated 124 domestic branches, 1 offshore banking unit, 8 overseas branches, 1 oversea representative office, and 16 securities brokerage locations. The company was founded in 1915 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 | 27,688,886 -2.67% | 28,448,854 18.63% | 23,980,349 9.64% | |||||||
Cost of revenue | (28,307,690) | 3,997,701 | 3,653,809 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 55,996,576 | 24,451,153 | 20,326,540 | |||||||
NOPBT Margin | 202.23% | 85.95% | 84.76% | |||||||
Operating Taxes | 1,860,132 | 1,917,940 | 701,934 | |||||||
Tax Rate | 3.32% | 7.84% | 3.45% | |||||||
NOPAT | 54,136,444 | 22,533,213 | 19,624,606 | |||||||
Net income | 10,567,675 4.40% | 10,121,852 98.46% | 5,100,112 8.47% | |||||||
Dividends | (802,969) | (774,320) | (748,858) | |||||||
Dividend yield | 0.71% | 0.74% | 0.92% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 205,792,800 | 153,598,632 | ||||||||
Long-term debt | 66,599,560 | 54,342,518 | 54,214,074 | |||||||
Deferred revenue | 315,153 | 267,493 | ||||||||
Other long-term liabilities | 561,843,256 | (33,190,997) | (1,153,783) | |||||||
Net debt | (483,442,639) | (368,381,582) | (467,010,055) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 16,055,060 | 30,643,934 | 81,854,389 | |||||||
CAPEX | (927,227) | (606,624) | (844,328) | |||||||
Cash from investing activities | (39,759,286) | 28,384,790 | (91,678,081) | |||||||
Cash from financing activities | 1,865,303 | (49,302,604) | 17,215,705 | |||||||
FCF | 1,532,459,735 | (32,021,145) | 34,247,017 | |||||||
Balance | ||||||||||
Cash | 34,356,881 | 197,818,006 | 197,554,450 | |||||||
Long term investments | 515,685,318 | 430,698,894 | 477,268,311 | |||||||
Excess cash | 548,657,755 | 627,094,457 | 673,623,744 | |||||||
Stockholders' equity | 119,306,385 | 103,291,358 | 100,844,072 | |||||||
Invested Capital | 771,086,847 | 2,151,514,365 | 2,050,295,322 | |||||||
ROIC | 3.70% | 1.07% | 1.02% | |||||||
ROCE | 6.29% | 1.08% | 0.94% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,275,221 | 8,258,104 | 8,262,207 | |||||||
Price | 13.70 8.30% | 12.65 27.78% | 9.90 1.75% | |||||||
Market cap | 113,370,528 8.52% | 104,465,020 27.71% | 81,795,851 1.94% | |||||||
EV | (370,072,111) | (263,916,562) | (385,214,204) | |||||||
EBITDA | 57,268,661 | 25,681,029 | 21,367,571 | |||||||
EV/EBITDA | ||||||||||
Interest | 30,411,203 | 13,072,129 | 6,364,971 | |||||||
Interest/NOPBT | 54.31% | 53.46% | 31.31% |