XTAI2891
Market cap23bUSD
Dec 20, Last price
38.50TWD
1D
-2.28%
1Q
13.24%
Jan 2017
118.13%
Name
CTBC Financial Holding Co Ltd
Chart & Performance
Profile
CTBC Financial Holding Co., Ltd. engages in the banking, bills financing, credit card, trust, securities, futures, asset management, and other financial related business investment activities. The company offers loans, guarantees, foreign exchange, bonds, proprietary trading, safe deposit boxes, derivatives, factoring, online banking, and lottery services; installment, leasing, and account receivable services; and transaction financing, cash management, fiduciary and agent, international trade financing, syndication lending, structured finance, and financial advisory services. It also provides life, health, annuity, group, and investment insurance products; and property insurance products, including fire, marine, miscellaneous casualty, voluntary auto, and personal accident insurances. In addition, the company offers securities and futures related services, as well as publicly-traded securities and investment opportunities in emerging stocks and futures trading; and asset-backed security services. Further, it is involved in the venture capital business investing in information technology, communications, biotechnology, health care, cultural, creative, and alternative energy industries, as well as companies in traditional industries; debt and mortgage management business; and overseas, international, and payment business. Additionally, the company provides securities investment trust, consulting, foreign financial institutions, discretionary investment, and offshore fund master agent services, as well as security services to corporate entities. It operates approximately 152 branches in Taiwan; and 116 overseas branches in the United States, Japan, Canada, the Philippines, Indonesia, Vietnam, India, and Singapore. The company was formerly known as ChinaTrust Financial Holding Co., Ltd. and changed its name to CTBC Financial Holding Co., Ltd. in June 2013. CTBC Financial Holding Co., Ltd. was founded in 2002 and is headquartered in Taipei City, 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 | 131,269,802 -13.05% | 150,965,176 -18.56% | 185,364,490 -4.12% | |||||||
Cost of revenue | (251,375,929) | 27,735,435 | 23,948,325 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 382,645,731 | 123,229,741 | 161,416,165 | |||||||
NOPBT Margin | 291.50% | 81.63% | 87.08% | |||||||
Operating Taxes | 9,360,191 | 14,435,827 | 8,045,945 | |||||||
Tax Rate | 2.45% | 11.71% | 4.98% | |||||||
NOPAT | 373,285,540 | 108,793,914 | 153,370,220 | |||||||
Net income | 56,081,479 79.29% | 31,278,991 -42.29% | 54,204,958 26.49% | |||||||
Dividends | (20,754,630) | (25,538,754) | (21,541,819) | |||||||
Dividend yield | 3.75% | 5.93% | 4.26% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 285,413,922 | 231,911,939 | ||||||||
Long-term debt | 236,146,975 | 195,641,869 | 194,197,513 | |||||||
Deferred revenue | 4,347,335 | 5,705,364 | 2,415,216 | |||||||
Other long-term liabilities | 5,424,830,187 | (92,641,003) | (8,682,106) | |||||||
Net debt | 110,203,479 | (3,447,824,695) | (3,366,530,448) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 28,671,510 | 94,596,682 | (34,189,900) | |||||||
CAPEX | (2,937,149) | (4,276,025) | (3,011,752) | |||||||
Cash from investing activities | (11,575,004) | (13,332,653) | 24,874,507 | |||||||
Cash from financing activities | 73,003,960 | 9,586,879 | (4,780,295) | |||||||
FCF | 2,475,956,284 | 53,537,492 | 68,523,217 | |||||||
Balance | ||||||||||
Cash | 125,943,496 | 630,445,139 | 489,499,016 | |||||||
Long term investments | 3,298,435,347 | 3,303,140,884 | ||||||||
Excess cash | 119,380,006 | 3,921,332,227 | 3,783,371,676 | |||||||
Stockholders' equity | 432,428,307 | 334,947,990 | 395,395,107 | |||||||
Invested Capital | 6,345,701,893 | 7,558,782,480 | 6,808,583,192 | |||||||
ROIC | 5.37% | 1.51% | 2.33% | |||||||
ROCE | 5.91% | 1.56% | 2.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 19,528,030 | 19,498,679 | 19,496,990 | |||||||
Price | 28.35 28.28% | 22.10 -14.84% | 25.95 31.73% | |||||||
Market cap | 553,619,650 28.47% | 430,920,806 -14.83% | 505,946,890 31.73% | |||||||
EV | 717,382,512 | (2,988,577,977) | (2,833,437,362) | |||||||
EBITDA | 391,374,548 | 131,575,586 | 169,283,233 | |||||||
EV/EBITDA | 1.83 | |||||||||
Interest | 88,320,457 | 32,701,441 | 14,691,408 | |||||||
Interest/NOPBT | 23.08% | 26.54% | 9.10% |