XTAI3018
Market cap61mUSD
Dec 24, Last price
27.55TWD
1D
4.14%
1Q
-5.30%
Jan 2017
68.77%
Name
Lung Ming Green Energy Technology Engineering Co Ltd
Chart & Performance
Profile
Tung Kai Technology Engineering Co., LTD. provides civil construction and engineering services in Taiwan. It engages in the planning, design, and construction of clean room facilities, dust-free interior decoration projects, industrial exhaust and smoke exhausts, and wastewater drainage systems, as well as industrial gas supply and pipeline, pure water, and vacuum systems. The company also offers plumbing, refrigeration and air conditioning, automatic control equipment, machinery assembly, communication, sinking, and static electricity protection and elimination engineering services; and fuel pipe installation, cable installation, ventilation system installation, lighting equipment installation, and water pipe and electrical installation services. In addition, it is involved in waste removal, treatment, cleaning, and resource recycling services; sale, and import and export of engineering equipment; development, lease, and sale of residential buildings and industrial plants; and trading and leasing of real estate properties. The company was founded in 1977 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 | 599,882 -53.24% | 1,283,006 -20.74% | 1,618,649 -0.89% | |||||||
Cost of revenue | 700,802 | 1,515,681 | 1,727,525 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (100,920) | (232,675) | (108,876) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (21,192) | (48,902) | 96,465 | |||||||
Tax Rate | ||||||||||
NOPAT | (79,728) | (183,773) | (205,341) | |||||||
Net income | (113,887) -46.68% | (213,585) -31.14% | (310,184) 359.67% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 138,744 | 74,750 | ||||||||
BB yield | -13.49% | |||||||||
Debt | ||||||||||
Debt current | 359,943 | 69,721 | 274,563 | |||||||
Long-term debt | 234,165 | 375,148 | 431,745 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 20,564 | 39,550 | 14,411 | |||||||
Net debt | 349,736 | 286,055 | 409,401 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (296,863) | (164,652) | (166,158) | |||||||
CAPEX | (415) | (124) | (2,479) | |||||||
Cash from investing activities | 101,057 | 134,188 | 170,608 | |||||||
Cash from financing activities | 306,557 | (98,074) | 134,404 | |||||||
FCF | 126,452 | 31,382 | 100,550 | |||||||
Balance | ||||||||||
Cash | 198,354 | 113,645 | 351,255 | |||||||
Long term investments | 46,018 | 45,169 | (54,348) | |||||||
Excess cash | 214,378 | 94,664 | 215,975 | |||||||
Stockholders' equity | 72,464 | 106,795 | 270,596 | |||||||
Invested Capital | 688,040 | 505,219 | 749,141 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 66,332 | 39,074 | 36,574 | |||||||
Price | 15.50 | 20.40 13.33% | ||||||||
Market cap | 1,028,146 | 746,099 13.33% | ||||||||
EV | 1,377,882 | 1,155,500 | ||||||||
EBITDA | (75,624) | (202,680) | (55,768) | |||||||
EV/EBITDA | ||||||||||
Interest | 20,861 | 10,354 | 11,716 | |||||||
Interest/NOPBT |