XTAI4720
Market cap66mUSD
Dec 24, Last price
18.95TWD
1D
2.16%
1Q
-12.06%
Jan 2017
33.83%
Name
Tex Year Industries Inc
Chart & Performance
Profile
Tex Year Industries Inc. manufactures and sells of glues, adhesives, hot-melt glues and medical equipment in Taiwan, rest of Asia, Europe, Americas, and internationally. The company offers hot melt adhesives that include general hot-melt adhesives, hot melt glue sticks, water-based pressure sensitive hot-melt adhesives, hot-melt glue guns, and super glues. It also provides specialty chemicals, such as HumiSeal, a circuit board moisture coating/conformal coating; HARDLOC, a structural adhesive; and super glues, release agents/mold release agents, specialty adhesives, and water-based adhesives. In addition, the company offers infection control products and services that include medical/dental detergents, and sterilization pouches, as well as tabletop computerized steam autoclaves and CSSD floor-stand autoclaves; large and small vibrating equipment; home appliance pleatable synthetic HEPA filter media and medium-high efficiency automotive cabin filter media products; water-based pressure sensitive adhesives; UV curing and TOYOBO ITO conductive films; and thermal interface material. Tex Year Industries Inc. was founded in 1976 and is headquartered in New Taipei 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 | 3,310,758 -9.44% | 3,655,998 2.97% | 3,550,382 12.26% | |||||||
Cost of revenue | 3,281,527 | 3,629,514 | 3,481,748 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 29,231 | 26,484 | 68,634 | |||||||
NOPBT Margin | 0.88% | 0.72% | 1.93% | |||||||
Operating Taxes | 48,736 | 25,476 | 19,995 | |||||||
Tax Rate | 166.73% | 96.19% | 29.13% | |||||||
NOPAT | (19,505) | 1,008 | 48,639 | |||||||
Net income | 76,466 277.83% | 20,238 -29.92% | 28,877 -71.64% | |||||||
Dividends | (20,751) | (20,627) | ||||||||
Dividend yield | 1.08% | 1.31% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 688,205 | 852,082 | 700,867 | |||||||
Long-term debt | 177,381 | 385,868 | 463,866 | |||||||
Deferred revenue | 5,572 | 3,712 | ||||||||
Other long-term liabilities | 107,838 | 25,490 | 39,815 | |||||||
Net debt | 225,630 | 521,945 | 624,562 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 401,243 | 77,816 | (14,487) | |||||||
CAPEX | (60,309) | (93,978) | (142,251) | |||||||
Cash from investing activities | (23,392) | (101,968) | (122,385) | |||||||
Cash from financing activities | (422,057) | 112,142 | 163,223 | |||||||
FCF | 262,007 | (65,701) | (261,001) | |||||||
Balance | ||||||||||
Cash | 574,040 | 611,218 | 497,792 | |||||||
Long term investments | 65,916 | 104,787 | 42,379 | |||||||
Excess cash | 474,418 | 533,205 | 362,652 | |||||||
Stockholders' equity | 1,406,584 | 1,423,532 | 1,321,438 | |||||||
Invested Capital | 1,973,301 | 2,150,447 | 2,165,724 | |||||||
ROIC | 0.05% | 2.43% | ||||||||
ROCE | 1.19% | 0.96% | 2.64% | |||||||
EV | ||||||||||
Common stock shares outstanding | 114,766 | 114,612 | 114,475 | |||||||
Price | 16.75 21.82% | 13.75 -15.12% | 16.20 4.52% | |||||||
Market cap | 1,922,330 21.98% | 1,575,915 -15.02% | 1,854,495 5.71% | |||||||
EV | 2,273,634 | 2,234,952 | 2,621,555 | |||||||
EBITDA | 137,862 | 130,557 | 166,230 | |||||||
EV/EBITDA | 16.49 | 17.12 | 15.77 | |||||||
Interest | 22,004 | 13,813 | ||||||||
Interest/NOPBT | 83.08% | 20.13% |