XTAI4155
Market cap94mUSD
Dec 25, Last price
20.80TWD
1D
-0.24%
1Q
-15.21%
Jan 2017
-15.69%
IPO
-24.41%
Name
OK Biotech Co Ltd
Chart & Performance
Profile
OK Biotech Co., Ltd. manufactures and sells blood glucose meters worldwide. It also provides nebulizers, glucometers, blood sugar meters, blood glucose test strips, and personal sound amplifiers. The company was founded in 2006 and is headquartered in Hsinchu 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 | 1,191,985 -19.65% | 1,483,523 17.43% | 1,263,378 -14.89% | |||||||
Cost of revenue | 1,190,220 | 1,343,386 | 1,253,529 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,765 | 140,137 | 9,849 | |||||||
NOPBT Margin | 0.15% | 9.45% | 0.78% | |||||||
Operating Taxes | 9,620 | 38,868 | 14,718 | |||||||
Tax Rate | 545.04% | 27.74% | 149.44% | |||||||
NOPAT | (7,855) | 101,269 | (4,869) | |||||||
Net income | 2,948 -97.95% | 143,462 356.57% | 31,422 -75.78% | |||||||
Dividends | (144,640) | (94,934) | (131,850) | |||||||
Dividend yield | 4.49% | 2.94% | 5.29% | |||||||
Proceeds from repurchase of equity | 270,000 | 27,242 | ||||||||
BB yield | -8.38% | -1.09% | ||||||||
Debt | ||||||||||
Debt current | 238,868 | 394,501 | 333,973 | |||||||
Long-term debt | 99,469 | 392,434 | 404,017 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 24 | 24 | 7,425 | |||||||
Net debt | (373,619) | (298,005) | (374,111) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,933 | 240,526 | 21,896 | |||||||
CAPEX | (429,677) | (294,241) | (86,463) | |||||||
Cash from investing activities | (358,382) | (294,230) | (174,460) | |||||||
Cash from financing activities | 82,063 | 50,269 | 185,694 | |||||||
FCF | (155,399) | (92,469) | (302,940) | |||||||
Balance | ||||||||||
Cash | 365,340 | 636,644 | 644,635 | |||||||
Long term investments | 346,616 | 448,296 | 467,466 | |||||||
Excess cash | 652,357 | 1,010,764 | 1,048,932 | |||||||
Stockholders' equity | 1,538,388 | 1,264,038 | 1,148,287 | |||||||
Invested Capital | 2,075,736 | 1,582,552 | 1,397,240 | |||||||
ROIC | 6.80% | |||||||||
ROCE | 0.06% | 5.40% | 0.40% | |||||||
EV | ||||||||||
Common stock shares outstanding | 128,403 | 132,380 | 120,402 | |||||||
Price | 25.10 2.74% | 24.43 17.96% | 20.71 -13.35% | |||||||
Market cap | 3,222,915 -0.34% | 3,234,044 29.70% | 2,493,523 2.98% | |||||||
EV | 2,846,541 | 2,937,826 | 2,117,908 | |||||||
EBITDA | 77,312 | 208,019 | 65,731 | |||||||
EV/EBITDA | 36.82 | 14.12 | 32.22 | |||||||
Interest | 8,997 | 11,424 | 8,077 | |||||||
Interest/NOPBT | 509.75% | 8.15% | 82.01% |