XTAI4133
Market cap51mUSD
Dec 24, Last price
27.80TWD
1D
-0.54%
1Q
-9.21%
Jan 2017
-22.65%
IPO
-75.18%
Name
Abnova Taiwan Corp
Chart & Performance
Profile
Abnova (Taiwan) Corporation manufactures and sells various recombinant proteins and antibodies. The company's products portfolio includes SARS-CoV/CoV-2, DNA and RNA, proteins/peptides, DNAxPab, beads/dyes, lysates/slides, antibody pairs/kits, antibody and tissue arrays, in situ hybridization products, systems and automations, GMP and analyte specific reagents, and in vitro diagnostics. It also provides MaxPab, monoclonal, polyclonal, recombinant, conjugate, secondary/tag, IHC/pathology, and circulating rare cell antibodies. In addition, the company offers integrated solutions and services, including gene synthesis and cytogenetics; peptide services, protein expression, and conjugations; antibody production; and assay development services. Abnova (Taiwan) Corporation is headquartered 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 | 382,052 -7.21% | 411,756 -8.80% | 451,487 -1.09% | |||||||
Cost of revenue | 337,911 | 346,632 | 406,466 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 44,141 | 65,124 | 45,021 | |||||||
NOPBT Margin | 11.55% | 15.82% | 9.97% | |||||||
Operating Taxes | 4,839 | 20,113 | 7,925 | |||||||
Tax Rate | 10.96% | 30.88% | 17.60% | |||||||
NOPAT | 39,302 | 45,011 | 37,096 | |||||||
Net income | 43,678 -41.64% | 74,843 163.82% | 28,369 -22.33% | |||||||
Dividends | (48,443) | (27,855) | (36,332) | |||||||
Dividend yield | 2.28% | 1.11% | 1.38% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,105 | 7,199 | 6,992 | |||||||
Long-term debt | 10,307 | 14,571 | 8,112 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 438 | 526 | 8,007 | |||||||
Net debt | (408,354) | (345,845) | (328,659) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 76,219 | 132,369 | 92,875 | |||||||
CAPEX | (19,566) | (13,861) | (834) | |||||||
Cash from investing activities | 36,791 | (13,371) | 960 | |||||||
Cash from financing activities | (55,620) | (61,400) | (43,803) | |||||||
FCF | 96,878 | (15,553) | 97,350 | |||||||
Balance | ||||||||||
Cash | 423,515 | 367,914 | 307,266 | |||||||
Long term investments | 251 | (299) | 36,497 | |||||||
Excess cash | 404,663 | 347,027 | 321,189 | |||||||
Stockholders' equity | 811,792 | 817,467 | 737,229 | |||||||
Invested Capital | 889,800 | 954,321 | 901,730 | |||||||
ROIC | 4.26% | 4.85% | 3.98% | |||||||
ROCE | 3.40% | 4.98% | 3.68% | |||||||
EV | ||||||||||
Common stock shares outstanding | 60,632 | 60,664 | 60,598 | |||||||
Price | 35.10 -14.81% | 41.20 -5.40% | 43.55 -25.17% | |||||||
Market cap | 2,128,183 -14.85% | 2,499,357 -5.29% | 2,639,043 -25.16% | |||||||
EV | 1,719,829 | 2,153,512 | 2,310,384 | |||||||
EBITDA | 76,452 | 99,617 | 87,070 | |||||||
EV/EBITDA | 22.50 | 21.62 | 26.53 | |||||||
Interest | 142 | 152 | 246 | |||||||
Interest/NOPBT | 0.32% | 0.23% | 0.55% |