XTAI2889
Market cap1.65bUSD
Dec 23, Last price
15.25TWD
1D
0.33%
1Q
3.04%
Jan 2017
90.39%
Name
IBF Financial Holdings Co Ltd
Chart & Performance
Profile
IBF Financial Holdings Co., Ltd., through its subsidiaries, provides various financial products and services for individual and corporate clients primarily in Taiwan. The company is involved in the certification and underwriting of short-term bills, financial debentures, and securities; brokerage and proprietary trading of short-term bills, as well as futures and securities brokerage transactions; guarantee and endorsement of short-term bills; and proprietary trading of government bonds, financial debentures, corporate and foreign currency bonds, securities, and equity-related futures. It also offers corporate finance, equity, securities investment, and futures investment advisory services; financial derivatives; investment trust services; convertible bond asset services; margin lending and short sales financing; stock affairs and interbank call loans agent services; wealth management services; capital, management expertise, and consultative services to investees; and general investment and financial leasing services. In addition, the company engages in the procurement of leased property, as well as leased property residual value disposal and maintenance activities; offers leasing transactions counseling, and non-financing guarantee services; and invests in equity related commodities. Further, it provides revolving bill transaction, collection and paying agency, and letter of credit services, as well as management consultancy services. IBF Financial Holdings Co., Ltd. was incorporated in 2002 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 | 7,044,535 16.29% | 6,057,627 -40.73% | 10,219,912 19.56% | |||||||
Cost of revenue | 3,917,655 | 1,633,202 | 1,695,064 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,126,880 | 4,424,425 | 8,524,848 | |||||||
NOPBT Margin | 44.39% | 73.04% | 83.41% | |||||||
Operating Taxes | 665,018 | 597,095 | 890,705 | |||||||
Tax Rate | 21.27% | 13.50% | 10.45% | |||||||
NOPAT | 2,461,862 | 3,827,330 | 7,634,143 | |||||||
Net income | 2,000,270 55.30% | 1,287,976 -66.84% | 3,883,865 19.57% | |||||||
Dividends | (1,948,381) | (1,876,213) | ||||||||
Dividend yield | 5.45% | 3.88% | ||||||||
Proceeds from repurchase of equity | 10,486,180 | |||||||||
BB yield | -29.32% | |||||||||
Debt | ||||||||||
Debt current | 278,157,839 | 262,264,996 | ||||||||
Long-term debt | 114,000 | 14,588,678 | 22,618,538 | |||||||
Deferred revenue | (28,814) | 22,258,532 | ||||||||
Other long-term liabilities | (57,000) | (587,830) | (22,489,538) | |||||||
Net debt | (311,973,759) | (26,858,751) | (13,327,087) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (8,903,439) | 8,427,864 | (7,015,574) | |||||||
CAPEX | (99,913) | (87,286) | (294,645) | |||||||
Cash from investing activities | 15,116 | (725,292) | (577,636) | |||||||
Cash from financing activities | 8,459,196 | (6,311,391) | 7,204,052 | |||||||
FCF | 291,481,976 | (6,031,458) | (16,258,318) | |||||||
Balance | ||||||||||
Cash | 3,287,831 | 3,739,285 | 2,277,539 | |||||||
Long term investments | 308,799,928 | 315,865,983 | 295,933,082 | |||||||
Excess cash | 311,735,532 | 319,302,387 | 297,699,625 | |||||||
Stockholders' equity | 43,952,412 | 43,374,306 | 48,025,405 | |||||||
Invested Capital | 319,967,991 | 578,782,526 | 545,867,882 | |||||||
ROIC | 0.55% | 0.68% | 1.47% | |||||||
ROCE | 0.86% | 0.71% | 1.43% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,447,384 | 3,165,429 | 3,165,284 | |||||||
Price | 12.25 8.41% | 11.30 -26.07% | 15.29 29.27% | |||||||
Market cap | 42,230,454 18.06% | 35,769,348 -26.07% | 48,383,633 29.14% | |||||||
EV | (263,089,657) | 15,811,502 | 44,266,674 | |||||||
EBITDA | 3,386,992 | 4,680,700 | 8,739,650 | |||||||
EV/EBITDA | 3.38 | 5.07 | ||||||||
Interest | 4,678,287 | 2,213,146 | 745,971 | |||||||
Interest/NOPBT | 149.62% | 50.02% | 8.75% |