XTAI2885
Market cap13bUSD
Dec 20, Last price
33.60TWD
1D
-3.59%
1Q
8.39%
Jan 2017
180.00%
Name
Yuanta Financial Holding Co Ltd
Chart & Performance
Profile
Yuanta Financial Holding Co., Ltd. operates as a financial services company primarily in Taiwan. The company operates through five segments: Banking, Securities, Futures, Insurance, and Others. It offers personal and corporate banking services; and securities brokerage, lending, trading, dealing, underwriting, financing and refinancing, trading assistance, and investment consulting services, as well as engages in the securities investment trust business. The company also provides futures management, consultant, contract trading, and contract and agency financing services; and issues financial and derivative instruments. In addition, it offers asset management services; investment and management, financial, enterprise management, business information, and economic and trade consultancy services; marketing strategy and plan, technique promotion, and technique services; insurance agency services; and investment intermediary, trust, financial advisory, investment consultancy, and discretionary account services. Further, the company manages mutual, private, and venture capital funds; and provides derivative instruments brokerage and dealing services. Additionally, it is involved in the real estate investment, investment trusts, and leasing business; and provision of monetary debt management services for financial institutions, as well as information services. In addition, the company offers life, medical, accident injury, and investment-oriented insurance products. Yuanta Financial Holding Co., Ltd. was founded in 1961 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 | 152,176,231 66.56% | 91,361,735 -23.24% | 119,027,201 1.94% | |||||||
Cost of revenue | 98,407,246 | 18,125,842 | 16,201,356 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 53,768,985 | 73,235,893 | 102,825,845 | |||||||
NOPBT Margin | 35.33% | 80.16% | 86.39% | |||||||
Operating Taxes | 5,457,422 | 5,703,400 | 6,950,633 | |||||||
Tax Rate | 10.15% | 7.79% | 6.76% | |||||||
NOPAT | 48,311,563 | 67,532,493 | 95,875,212 | |||||||
Net income | 26,566,198 16.98% | 22,710,413 -34.86% | 34,865,957 44.64% | |||||||
Dividends | (10,001,247) | (18,206,154) | (14,564,923) | |||||||
Dividend yield | 2.80% | 6.71% | 4.54% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 89,346,418 | 330,293,713 | 298,521,119 | |||||||
Long-term debt | 159,535,111 | 206,914,176 | 202,591,890 | |||||||
Deferred revenue | 1,778,009 | 1,809,167 | ||||||||
Other long-term liabilities | 1,130,067,160 | (56,162,155) | (5,634,633) | |||||||
Net debt | (229,373,185) | (1,037,031,371) | (1,150,406,890) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (35,466,861) | 7,927,348 | 38,757,597 | |||||||
CAPEX | (2,962,563) | (2,676,495) | (1,926,645) | |||||||
Cash from investing activities | (179,193,768) | (1,907,548) | (1,751,950) | |||||||
Cash from financing activities | 52,917,434 | 23,886,948 | (20,849,202) | |||||||
FCF | 1,297,355,733 | 36,558,348 | 184,417,821 | |||||||
Balance | ||||||||||
Cash | 457,242,918 | 156,028,324 | 161,078,978 | |||||||
Long term investments | 21,011,796 | 1,418,210,936 | 1,490,440,921 | |||||||
Excess cash | 470,645,902 | 1,569,671,173 | 1,645,568,539 | |||||||
Stockholders' equity | 271,322,646 | 240,329,408 | 252,026,205 | |||||||
Invested Capital | 1,409,810,936 | 2,943,089,387 | 2,843,313,662 | |||||||
ROIC | 2.22% | 2.33% | 3.46% | |||||||
ROCE | 3.19% | 2.30% | 3.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,942,864 | 12,689,082 | 12,689,082 | |||||||
Price | 27.60 29.09% | 21.38 -15.49% | 25.30 23.11% | |||||||
Market cap | 357,223,036 31.67% | 271,292,573 -15.49% | 321,033,771 23.11% | |||||||
EV | 149,219,059 | (744,724,037) | (809,328,875) | |||||||
EBITDA | 56,979,351 | 76,397,992 | 105,933,045 | |||||||
EV/EBITDA | 2.62 | |||||||||
Interest | 6,641,996 | 14,530,723 | 7,012,317 | |||||||
Interest/NOPBT | 12.35% | 19.84% | 6.82% |