Loading...
XTAI4557
Market cap159mUSD
Dec 26, Last price  
124.50TWD
1D
1.22%
1Q
-0.80%
Jan 2017
76.07%
IPO
79.29%
Name

Yusin Holding Corp

Chart & Performance

D1W1MN
XTAI:4557 chart
P/E
13.80
P/S
1.62
EPS
9.02
Div Yield, %
5.62%
Shrs. gr., 5y
3.90%
Rev. gr., 5y
15.60%
Revenues
3.23b
+7.99%
1,204,423,0001,246,140,0001,299,069,0001,414,553,0001,424,198,0001,361,401,0001,566,620,0001,627,538,0001,491,678,0001,997,761,0002,994,932,0003,234,167,000
Net income
379m
-25.52%
81,033,000144,258,000175,970,000187,050,000245,669,000181,055,000179,387,000197,581,000143,602,000207,528,000508,479,000378,703,000
CFO
302m
-61.55%
57,164,000105,726,000262,276,000214,733,000193,738,000246,559,00073,783,000361,627,000183,234,000-22,354,000786,263,000302,291,000
Dividend
Jun 26, 20246 TWD/sh
Earnings
Jun 06, 2025

Profile

Yusin Holding Corp. manufactures and sells vehicle's brake systems in Asia, North America, Central and South America, Europe, and internationally. Its products include brake master cylinders, brake cylinders, clutch master cylinders, clutch slave cylinder, brake calipers, brake pads, bicycle brake systems, and other related components for the automobile brake system. The company also manufactures and sells various vehicles parts, as well as involved in the general investment activity. Yusin Holding Corp. was founded in 1992 and is based in Chiayi, Taiwan.
URL
https://www.yusin.com/
IPO date
Oct 12, 2015
Employees
Domiciled in
TW
Incorporated in
KY

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
3,234,167
7.99%
2,994,932
49.91%
1,997,761
33.93%
Cost of revenue
2,748,615
2,476,188
1,757,212
Unusual Expense (Income)
NOPBT
485,552
518,744
240,549
NOPBT Margin
15.01%
17.32%
12.04%
Operating Taxes
88,940
123,478
40,282
Tax Rate
18.32%
23.80%
16.75%
NOPAT
396,612
395,266
200,267
Net income
378,703
-25.52%
508,479
145.02%
207,528
44.52%
Dividends
(293,803)
(188,874)
(139,328)
Dividend yield
6.02%
4.46%
4.59%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
946,221
527,036
456,048
Long-term debt
83,230
51,415
78,421
Deferred revenue
43,764
Other long-term liabilities
(43,764)
66
Net debt
(60,185)
(552,131)
12,810
Cash flow
Cash from operating activities
302,291
786,263
(22,354)
CAPEX
(138,408)
(42,054)
(92,748)
Cash from investing activities
(311,201)
(97,154)
(31,172)
Cash from financing activities
17,210
35,900
(130,055)
FCF
(313,301)
685,037
(439,362)
Balance
Cash
1,089,636
1,130,582
519,028
Long term investments
2,631
Excess cash
927,928
980,835
421,771
Stockholders' equity
1,266,799
1,255,448
974,352
Invested Capital
2,281,898
1,550,574
1,828,937
ROIC
20.70%
23.39%
13.26%
ROCE
14.95%
20.29%
10.58%
EV
Common stock shares outstanding
42,101
42,121
40,383
Price
116.00
15.42%
100.50
33.64%
75.20
19.75%
Market cap
4,883,716
15.37%
4,233,160
39.40%
3,036,802
20.94%
EV
5,020,103
3,735,154
3,154,402
EBITDA
618,525
619,431
341,675
EV/EBITDA
8.12
6.03
9.23
Interest
54,957
25,682
6,664
Interest/NOPBT
11.32%
4.95%
2.77%