XTAI4764
Market cap115mUSD
Dec 25, Last price
44.00TWD
1D
0.46%
1Q
-1.12%
Jan 2017
-15.66%
IPO
-13.83%
Name
Double Bond Chemical Ind Co Ltd
Chart & Performance
Profile
Double Bond Chemical Ind. Co., Ltd. manufactures and sells fine chemicals with focus on the polymer and UV-coating industries in Taiwan and internationally. It offers additives for plastics and coatings, such as benzophenone and benzotriazole UV absorbers; HALS light stabilizers; phenolic, phosphite, thioester, and other antioxidants; lubricant additives; textile auxiliaries; optical brighteners; anti-hydrolysis agents; PVC stabilizers; anti-yellowing agents; nucleating agents; antistatic agents; antibacterial agents; flame retardants; and other products. The company also provides UV curable products, including monomers, epoxy acrylate oligomers, PE acrylate oligomers, full acrylics, aliphatic urethane acrylates, aromatic urethane acrylates, waterborne oligomers, formulated oligomers, cationic oligomers and monomers, additives, high refractive index oligomers, photoinitiators, photosensitizers, cationic photoinitiators, and amine synergists; and ink and auxiliaries, as well as digital printers and printing OEM services. In addition, it offers electronics chemicals consisting of high performance silicone and high heat resistance epoxy encapsulants; epoxy molding compounds; high brightness phosphor; imprinting nano-PSS structure total solutions; optical lenses; and solutions for micro LED, as well as silicone encapsulation molding machines, UV curable adhesives, UV curable hard coating materials, and stable and long life pigments, as well as UV-LED Inkjet inks. The company's products are used in various applications, such as resins, compounding, coating, adhesives, inks, and other applications. Double Bond Chemical Ind. Co., Ltd. was founded in 1994 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 | 2,227,080 -20.63% | 2,806,070 -8.39% | 3,063,040 16.34% | |||||||
Cost of revenue | 2,340,805 | 2,776,253 | 2,918,396 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (113,725) | 29,817 | 144,644 | |||||||
NOPBT Margin | 1.06% | 4.72% | ||||||||
Operating Taxes | (3,948) | 23,785 | 42,749 | |||||||
Tax Rate | 79.77% | 29.55% | ||||||||
NOPAT | (109,777) | 6,032 | 101,895 | |||||||
Net income | (85,907) -242.33% | 60,357 -43.53% | 106,874 72.14% | |||||||
Dividends | (42,771) | (32,280) | (22,626) | |||||||
Dividend yield | 1.20% | 0.73% | 0.47% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,336,839 | 988,129 | 758,071 | |||||||
Long-term debt | 707,173 | 1,071,255 | 1,308,829 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,158 | 5,949 | 8,946 | |||||||
Net debt | 755,369 | 750,546 | 844,277 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 141,037 | 151,768 | 41,188 | |||||||
CAPEX | (56,102) | (141,260) | (289,176) | |||||||
Cash from investing activities | (56,763) | (120,749) | (293,918) | |||||||
Cash from financing activities | (70,000) | 15,425 | 60,903 | |||||||
FCF | 102,002 | 51,571 | (686,441) | |||||||
Balance | ||||||||||
Cash | 1,198,993 | 1,205,110 | 1,141,909 | |||||||
Long term investments | 89,650 | 103,728 | 80,714 | |||||||
Excess cash | 1,177,289 | 1,168,534 | 1,069,471 | |||||||
Stockholders' equity | 1,832,233 | 2,005,049 | 1,947,126 | |||||||
Invested Capital | 3,042,352 | 3,225,634 | 3,275,649 | |||||||
ROIC | 0.19% | 3.37% | ||||||||
ROCE | 0.68% | 3.32% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 85,542 | 85,603 | 85,611 | |||||||
Price | 41.50 -20.19% | 52.00 -7.83% | 56.42 -2.30% | |||||||
Market cap | 3,549,993 -20.25% | 4,451,356 -7.84% | 4,830,167 -13.38% | |||||||
EV | 4,310,288 | 5,205,889 | 5,678,401 | |||||||
EBITDA | 18,720 | 87,172 | 205,049 | |||||||
EV/EBITDA | 230.25 | 59.72 | 27.69 | |||||||
Interest | 28,636 | 6,871 | 9,803 | |||||||
Interest/NOPBT | 23.04% | 6.78% |