XTAI2884
Market cap13bUSD
Dec 20, Last price
26.85TWD
1D
-0.56%
1Q
-4.79%
Jan 2017
69.29%
Name
E.SUN Financial Holding Co Ltd
Chart & Performance
Profile
E.SUN Financial Holding Company, Ltd., through its subsidiaries, provides various financial products and services. It offers deposits and loans; bills/checks discounting, syndicated loans, domestic remittances, commercial acceptances, domestic letters of credit and guarantees, credit cards, and safe deposit boxes; and import and export negotiations, general inward and outward remittance, foreign currency deposits and loans, foreign currency guarantees, and exchange of foreign cash and traveler's checks. The company also engages in the investment in securities, short-term bills broking, dealing, trading of financial derivatives, funds, insurance, and trust operations; and issuance of debentures, collection and payment of various bills, underwriting securities, and agent for services of the National Treasury Administration; and providing fiscal advisory services, dealing of corporate bonds and debentures, and electronic payment operations. In addition, it is involved in buying and selling securities, futures, warrants and options for clients, sub-brokerage of foreign securities, margin trading, electronic trading, and equity financing; advising companies to go public and undertake IPO/SPOs; and offering financial consultant services to implement business strategies; and trading securities with the firm's own money on the stock exchange, and futures and options. Further, it invests in unlisted companies; assists transformation or restructuring of businesses; and provides industry information and help companies with fund-raising, M&As, strategic alliances, etc. Additionally, the company is involved in the retail sale of computer software; and provision of software design, data processing, digital information supply, business and security consultancy services, and real estate leasing and management services. As of December 31, 2021, it operated 138 branches in Taiwan and 8 branches internationally. The company was incorporated in 1992 and is based 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 | 64,000,590 17.13% | 54,641,217 -5.26% | 57,674,046 2.50% | |||||||
Cost of revenue | (52,096,067) | 19,461,807 | 13,485,365 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 116,096,657 | 35,179,410 | 44,188,681 | |||||||
NOPBT Margin | 181.40% | 64.38% | 76.62% | |||||||
Operating Taxes | 4,764,244 | 4,121,857 | 3,373,936 | |||||||
Tax Rate | 4.10% | 11.72% | 7.64% | |||||||
NOPAT | 111,332,413 | 31,057,553 | 40,814,745 | |||||||
Net income | 21,726,249 37.87% | 15,759,000 -23.35% | 20,558,988 14.05% | |||||||
Dividends | (2,855,020) | (8,947,582) | (7,665,931) | |||||||
Dividend yield | 0.72% | 2.60% | 1.83% | |||||||
Proceeds from repurchase of equity | 16,000,000 | |||||||||
BB yield | -4.02% | |||||||||
Debt | ||||||||||
Debt current | 92,169,744 | 117,925,665 | ||||||||
Long-term debt | 7,068,940 | 56,635,913 | 54,135,864 | |||||||
Deferred revenue | 677,997 | 649,316 | ||||||||
Other long-term liabilities | 1,755,756,713 | (18,480,206) | (1,997,675) | |||||||
Net debt | (1,153,372,327) | (1,195,120,457) | (1,100,645,246) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (2,455,042) | 48,113,424 | 38,960,994 | |||||||
CAPEX | (6,414,135) | (3,075,847) | (6,207,791) | |||||||
Cash from investing activities | (6,427,799) | (10,337,441) | (4,609,596) | |||||||
Cash from financing activities | 108,756,019 | (17,062,040) | (3,386,639) | |||||||
FCF | 1,864,876,656 | 58,929,883 | (9,625,394) | |||||||
Balance | ||||||||||
Cash | 67,575,304 | 229,133,958 | 210,607,829 | |||||||
Long term investments | 1,092,865,963 | 1,114,792,156 | 1,062,098,946 | |||||||
Excess cash | 1,157,241,238 | 1,341,194,053 | 1,269,823,073 | |||||||
Stockholders' equity | 201,623,350 | 171,020,790 | 168,722,428 | |||||||
Invested Capital | 1,794,091,680 | 3,359,431,856 | 3,143,884,009 | |||||||
ROIC | 4.32% | 0.96% | 1.36% | |||||||
ROCE | 5.82% | 1.00% | 1.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 15,423,261 | 14,964,728 | 14,947,970 | |||||||
Price | 25.80 12.32% | 22.97 -18.11% | 28.05 9.78% | |||||||
Market cap | 397,920,134 15.76% | 343,739,796 -18.02% | 419,290,550 9.95% | |||||||
EV | (755,276,026) | (851,215,983) | (681,195,943) | |||||||
EBITDA | 119,985,742 | 38,948,750 | 47,781,005 | |||||||
EV/EBITDA | ||||||||||
Interest | 55,336,285 | 24,235,627 | 9,497,790 | |||||||
Interest/NOPBT | 47.66% | 68.89% | 21.49% |