XTAI4438
Market cap315mUSD
Dec 23, Last price
99.70TWD
1D
1.73%
1Q
-6.38%
Jan 2017
-30.76%
IPO
-59.60%
Name
Quang Viet Enterprise Co Ltd
Chart & Performance
Profile
Quang Viet Enterprise Co., Ltd. manufactures and supplies garments in Taiwan. It offers various types of jackets, including synthetic insulation, high puffer and packable down, seam seal, and water repellent. The company was incorporated in 1995 and 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 | 16,552,812 -17.51% | 20,065,595 54.09% | 13,022,416 6.84% | |||||||
Cost of revenue | 15,623,152 | 18,531,261 | 12,328,416 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 929,660 | 1,534,334 | 694,000 | |||||||
NOPBT Margin | 5.62% | 7.65% | 5.33% | |||||||
Operating Taxes | 286,219 | 462,161 | 247,824 | |||||||
Tax Rate | 30.79% | 30.12% | 35.71% | |||||||
NOPAT | 643,441 | 1,072,173 | 446,176 | |||||||
Net income | 734,190 -37.58% | 1,176,153 86.54% | 630,502 17.35% | |||||||
Dividends | (703,293) | (434,176) | (330,801) | |||||||
Dividend yield | 5.44% | 3.23% | 2.23% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 905,949 | 1,385,722 | 3,471,082 | |||||||
Long-term debt | 2,388,443 | 2,319,516 | 319,242 | |||||||
Deferred revenue | 17,341 | |||||||||
Other long-term liabilities | 2,127 | 2,163 | 990 | |||||||
Net debt | (661,865) | (737,055) | 1,322,154 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,975,692 | 2,191,499 | (1,275,633) | |||||||
CAPEX | (687,584) | (390,400) | (185,565) | |||||||
Cash from investing activities | (1,376,347) | 362,190 | (10,107) | |||||||
Cash from financing activities | (1,047,876) | (737,737) | 813,148 | |||||||
FCF | 1,002,638 | 1,342,870 | (1,782,863) | |||||||
Balance | ||||||||||
Cash | 5,281,802 | 4,960,833 | 3,594,861 | |||||||
Long term investments | (1,325,545) | (518,540) | (1,126,691) | |||||||
Excess cash | 3,128,616 | 3,439,013 | 1,817,049 | |||||||
Stockholders' equity | 5,590,341 | 6,870,297 | 5,510,097 | |||||||
Invested Capital | 9,912,018 | 9,385,172 | 10,106,424 | |||||||
ROIC | 6.67% | 11.00% | 5.02% | |||||||
ROCE | 6.91% | 11.58% | 5.63% | |||||||
EV | ||||||||||
Common stock shares outstanding | 114,972 | 112,170 | 113,507 | |||||||
Price | 112.50 -6.25% | 120.00 -8.05% | 130.50 20.83% | |||||||
Market cap | 12,934,350 -3.91% | 13,460,400 -9.13% | 14,812,664 21.75% | |||||||
EV | 14,334,899 | 14,552,948 | 17,635,436 | |||||||
EBITDA | 1,328,939 | 1,894,988 | 995,546 | |||||||
EV/EBITDA | 10.79 | 7.68 | 17.71 | |||||||
Interest | 127,936 | 90,761 | 51,100 | |||||||
Interest/NOPBT | 13.76% | 5.92% | 7.36% |