XTAI3052
Market cap71mUSD
Dec 24, Last price
11.40TWD
1D
-0.44%
1Q
-6.56%
Jan 2017
45.59%
Name
Apex Science & Engineering Corp
Chart & Performance
Profile
Apex Science & Engineering Corp. operates as an engineering, and construction manufacturing and service company worldwide. It provides integrated engineering services, such as mechanical, electrical and instrument, and environmental engineering services. The company also develops optoelectronic products; and offers customized LCD displays and LED display. In addition, it engages in the construction of factories, residential and commercial buildings, civil and structural works, and water conservancy projects. Further, the company offers engineering consulting and after-sales services. Apex Science & Engineering Corp. was founded in 1976 and is headquartered in New 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 | 3,484,066 18.04% | 2,951,661 -18.34% | 3,614,744 -30.72% | |||||||
Cost of revenue | 3,262,387 | 2,742,950 | 3,546,687 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 221,679 | 208,711 | 68,057 | |||||||
NOPBT Margin | 6.36% | 7.07% | 1.88% | |||||||
Operating Taxes | 66,074 | 67,109 | 33,141 | |||||||
Tax Rate | 29.81% | 32.15% | 48.70% | |||||||
NOPAT | 155,605 | 141,602 | 34,916 | |||||||
Net income | 204,792 -1.04% | 206,934 101.41% | 102,741 -67.45% | |||||||
Dividends | (79,491) | (50,180) | (160,581) | |||||||
Dividend yield | 3.41% | 2.49% | 7.64% | |||||||
Proceeds from repurchase of equity | (20,648) | |||||||||
BB yield | 1.02% | |||||||||
Debt | ||||||||||
Debt current | 2,786,881 | 2,491,137 | 2,297,669 | |||||||
Long-term debt | 553,070 | 503,665 | 520,915 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 336 | 336 | 1,926 | |||||||
Net debt | 2,887,768 | 2,523,569 | 2,107,357 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,235,793 | 403,053 | 544,892 | |||||||
CAPEX | (3,144) | (6,298) | (1,683) | |||||||
Cash from investing activities | (1,492,258) | (580,609) | (566,041) | |||||||
Cash from financing activities | 254,358 | 119,512 | 109,535 | |||||||
FCF | (447,507) | (197,444) | (1,307,069) | |||||||
Balance | ||||||||||
Cash | 239,601 | 303,613 | 297,603 | |||||||
Long term investments | 212,582 | 167,620 | 413,624 | |||||||
Excess cash | 277,980 | 323,650 | 530,490 | |||||||
Stockholders' equity | 3,030,148 | 3,525,400 | 3,366,297 | |||||||
Invested Capital | 6,403,123 | 5,883,428 | 5,361,410 | |||||||
ROIC | 2.53% | 2.52% | 0.74% | |||||||
ROCE | 3.30% | 3.35% | 1.15% | |||||||
EV | ||||||||||
Common stock shares outstanding | 199,726 | 203,825 | 203,584 | |||||||
Price | 11.67 17.88% | 9.90 -4.16% | 10.33 -18.28% | |||||||
Market cap | 2,330,802 15.51% | 2,017,863 -4.05% | 2,103,021 -19.01% | |||||||
EV | 5,307,246 | 4,628,602 | 4,298,902 | |||||||
EBITDA | 234,322 | 219,696 | 78,099 | |||||||
EV/EBITDA | 22.65 | 21.07 | 55.04 | |||||||
Interest | 22,471 | 16,140 | 21,661 | |||||||
Interest/NOPBT | 10.14% | 7.73% | 31.83% |