Loading...
XTAI
3708
Market cap296mUSD
Jun 12, Last price  
80.20TWD
1D
1.52%
1Q
-3.37%
Jan 2017
8.67%
IPO
-40.59%
Name

Swancor Holding Co Ltd

Chart & Performance

D1W1MN
P/E
30.80
P/S
1.11
EPS
2.60
Div Yield, %
6.92%
Shrs. gr., 5y
3.72%
Rev. gr., 5y
5.05%
Revenues
7.87b
+7.91%
2,464,901,0003,589,432,0003,595,843,0003,336,924,0003,531,425,0005,981,034,0009,655,113,0001,684,808,0004,904,510,0006,195,194,0006,153,144,0009,867,900,00010,710,300,0009,771,454,0007,294,813,0007,872,159,000
Net income
284m
-77.39%
224,700,000158,018,000185,609,000261,105,000227,989,000740,619,0001,020,215,00051,691,000218,916,0001,013,327,000404,612,000626,024,000185,933,000903,153,0001,256,499,000284,089,000
CFO
167m
-93.18%
105,583,000-66,113,00090,210,000278,199,000-68,304,000-607,776,000-64,252,0001,706,198,0001,289,796,000-454,587,000553,420,000444,306,000445,543,000536,055,0002,443,899,000166,552,000
Dividend
Jul 01, 20245.55095 TWD/sh
Earnings
Aug 06, 2025

Profile

Swancor Holding Co., LTD. manufactures and sells chemical products in Taiwan and internationally. The company offers vinyl ester for anti-corrosion tan; pipe for factories, desulfurization tank; and chimney for power plants. The company was founded in 1992 and is headquartered in Nantou City, Taiwan.
URL
https://www.swancor.com/tw/
IPO date
Aug 31, 2016
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
7,872,159
7.91%
7,294,813
-25.35%
9,771,454
-8.77%
Cost of revenue
7,480,047
7,058,442
9,311,071
Unusual Expense (Income)
NOPBT
392,112
236,371
460,383
NOPBT Margin
4.98%
3.24%
4.71%
Operating Taxes
130,168
166,109
186,348
Tax Rate
33.20%
70.27%
40.48%
NOPAT
261,944
70,262
274,035
Net income
284,089
-77.39%
1,256,499
39.12%
903,153
385.74%
Dividends
(585,033)
(487,091)
(139,187)
Dividend yield
5.93%
4.32%
1.28%
Proceeds from repurchase of equity
(94,186)
BB yield
0.95%
Debt
Debt current
1,253,642
2,207,023
1,800,377
Long-term debt
849,627
444,448
2,065,659
Deferred revenue
Other long-term liabilities
63,021
58,072
53,955
Net debt
(1,144,201)
(3,124,147)
(356,762)
Cash flow
Cash from operating activities
166,552
2,443,899
536,055
CAPEX
(577,356)
(766,235)
(697,536)
Cash from investing activities
(651,976)
(431,443)
467,321
Cash from financing activities
(546,589)
(1,441,903)
(1,044,853)
FCF
(478,358)
1,674,711
(401,192)
Balance
Cash
3,638,647
4,641,566
2,685,191
Long term investments
(391,177)
1,134,052
1,537,607
Excess cash
2,853,862
5,410,877
3,734,225
Stockholders' equity
5,276,281
5,597,782
6,318,038
Invested Capital
8,726,028
5,932,089
7,969,356
ROIC
3.57%
1.01%
3.46%
ROCE
3.38%
2.07%
3.91%
EV
Common stock shares outstanding
111,262
114,692
113,662
Price
88.70
-9.77%
98.30
2.93%
95.50
2.14%
Market cap
9,868,959
-12.46%
11,274,224
3.86%
10,854,721
18.55%
EV
9,890,991
9,910,212
11,787,211
EBITDA
704,067
502,932
722,701
EV/EBITDA
14.05
19.70
16.31
Interest
37,931
49,586
81,105
Interest/NOPBT
9.67%
20.98%
17.62%