XTAI
4133
Market cap60mUSD
Jun 13, Last price
29.25TWD
1D
-0.51%
1Q
-1.68%
Jan 2017
-18.02%
IPO
-73.70%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 355,257 -7.01% | 382,052 -7.21% | 411,756 -8.80% | |||||||
Cost of revenue | 321,674 | 337,911 | 346,632 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,583 | 44,141 | 65,124 | |||||||
NOPBT Margin | 9.45% | 11.55% | 15.82% | |||||||
Operating Taxes | 11,582 | 4,839 | 20,113 | |||||||
Tax Rate | 34.49% | 10.96% | 30.88% | |||||||
NOPAT | 22,001 | 39,302 | 45,011 | |||||||
Net income | 61,607 41.05% | 43,678 -41.64% | 74,843 163.82% | |||||||
Dividends | (43,598) | (48,443) | (27,855) | |||||||
Dividend yield | 2.36% | 2.28% | 1.11% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,508 | 5,105 | 7,199 | |||||||
Long-term debt | 42,504 | 10,307 | 14,571 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 427 | 438 | 526 | |||||||
Net debt | (400,533) | (408,354) | (345,845) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 50,852 | 76,219 | 132,369 | |||||||
CAPEX | (6,620) | (19,566) | (13,861) | |||||||
Cash from investing activities | 19,777 | 36,791 | (13,371) | |||||||
Cash from financing activities | (49,092) | (55,620) | (61,400) | |||||||
FCF | (9,267) | 96,878 | (15,553) | |||||||
Balance | ||||||||||
Cash | 448,545 | 423,515 | 367,914 | |||||||
Long term investments | 251 | (299) | ||||||||
Excess cash | 430,782 | 404,663 | 347,027 | |||||||
Stockholders' equity | 727,395 | 811,792 | 817,467 | |||||||
Invested Capital | 903,051 | 889,800 | 954,321 | |||||||
ROIC | 2.45% | 4.26% | 4.85% | |||||||
ROCE | 2.50% | 3.40% | 4.98% | |||||||
EV | ||||||||||
Common stock shares outstanding | 62,360 | 60,632 | 60,664 | |||||||
Price | 29.65 -15.53% | 35.10 -14.81% | 41.20 -5.40% | |||||||
Market cap | 1,848,974 -13.12% | 2,128,183 -14.85% | 2,499,357 -5.29% | |||||||
EV | 1,448,441 | 1,719,829 | 2,153,512 | |||||||
EBITDA | 63,546 | 76,452 | 99,617 | |||||||
EV/EBITDA | 22.79 | 22.50 | 21.62 | |||||||
Interest | 118 | 142 | 152 | |||||||
Interest/NOPBT | 0.35% | 0.32% | 0.23% |