Loading...
XTAI
4557
Market cap158mUSD
Jul 15, Last price  
95.20TWD
1D
-1.02%
1Q
-7.18%
Jan 2017
37.18%
IPO
39.69%
Name

Yusin Holding Corp

Chart & Performance

D1W1MN
P/E
10.68
P/S
1.17
EPS
8.92
Div Yield, %
6.19%
Shrs. gr., 5y
2.80%
Rev. gr., 5y
19.19%
Revenues
3.92b
+21.05%
1,204,423,0001,246,140,0001,299,069,0001,414,553,0001,424,198,0001,361,401,0001,566,620,0001,627,538,0001,491,678,0001,997,761,0002,994,932,0003,234,167,0003,915,108,000
Net income
428m
+12.93%
81,033,000144,258,000175,970,000187,050,000245,669,000181,055,000179,387,000197,581,000143,602,000207,528,000508,479,000378,703,000427,676,000
CFO
10m
-96.83%
57,164,000105,726,000262,276,000214,733,000193,738,000246,559,00073,783,000361,627,000183,234,000-22,354,000786,263,000302,291,0009,569,000
Dividend
Jun 26, 20246 TWD/sh

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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
3,915,108
21.05%
3,234,167
7.99%
2,994,932
49.91%
Cost of revenue
3,353,816
2,748,615
2,476,188
Unusual Expense (Income)
NOPBT
561,292
485,552
518,744
NOPBT Margin
14.34%
15.01%
17.32%
Operating Taxes
123,891
88,940
123,478
Tax Rate
22.07%
18.32%
23.80%
NOPAT
437,401
396,612
395,266
Net income
427,676
12.93%
378,703
-25.52%
508,479
145.02%
Dividends
(251,831)
(293,803)
(188,874)
Dividend yield
4.87%
6.02%
4.46%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,304,490
946,221
527,036
Long-term debt
211,135
83,230
51,415
Deferred revenue
43,764
Other long-term liabilities
(43,764)
Net debt
453,641
(60,185)
(552,131)
Cash flow
Cash from operating activities
9,569
302,291
786,263
CAPEX
(317,972)
(138,408)
(42,054)
Cash from investing activities
(283,739)
(311,201)
(97,154)
Cash from financing activities
180,780
17,210
35,900
FCF
(373,297)
(313,301)
685,037
Balance
Cash
1,061,984
1,089,636
1,130,582
Long term investments
Excess cash
866,229
927,928
980,835
Stockholders' equity
1,356,993
1,266,799
1,255,448
Invested Capital
3,160,727
2,281,898
1,550,574
ROIC
16.07%
20.70%
23.39%
ROCE
13.76%
14.95%
20.29%
EV
Common stock shares outstanding
42,071
42,101
42,121
Price
123.00
6.03%
116.00
15.42%
100.50
33.64%
Market cap
5,174,721
5.96%
4,883,716
15.37%
4,233,160
39.40%
EV
5,852,464
5,020,103
3,735,154
EBITDA
706,355
618,525
619,431
EV/EBITDA
8.29
8.12
6.03
Interest
54,270
54,957
25,682
Interest/NOPBT
9.67%
11.32%
4.95%