Loading...
XTAI
4766
Market cap1.40bUSD
May 27, Last price  
349.00TWD
1D
0.72%
1Q
5.44%
IPO
78.33%
Name

Nan Pao Resins Chemical Co Ltd

Chart & Performance

D1W1MN
P/E
15.68
P/S
1.83
EPS
22.26
Div Yield, %
4.30%
Shrs. gr., 5y
-0.06%
Rev. gr., 5y
6.07%
Revenues
22.98b
+11.67%
14,503,858,00014,459,543,00014,578,967,00014,615,008,00016,022,220,00017,113,546,00015,551,344,00017,980,007,00022,004,313,00020,581,188,00022,982,598,000
Net income
2.68b
+10.54%
663,033,0001,032,044,0001,325,219,000881,874,000672,775,0001,228,200,0001,219,753,000875,780,0001,741,459,0002,428,215,0002,684,261,000
CFO
2.80b
-10.45%
500,542,0001,855,581,0001,574,209,000767,652,000155,920,0001,863,989,0001,917,143,000137,057,0001,916,763,0003,128,986,0002,802,120,000
Dividend
Jun 20, 202415 TWD/sh
Earnings
Aug 06, 2025

Profile

Nan Pao Resins Chemical Co., Ltd. engages in the manufacture, wholesale, and retail sale of synthetic resins and plastics, adhesives, resin coatings, dyes, and pigments in Taiwan, Mainland China, and Southeast Asia. The company offers footwear adhesives, including cleaners, primers, hardeners, and shoe adhesives; and adhesives and specialties, such as textile, woodworking and furniture, construction, graphic arts, tape and label, paper converting, rigid packaging, leather coating, specialty, flexible package, construction and decoration, nonwoven, pressure sensitive, and other adhesives, as well as product assemblies. It also provides hot melt adhesives; building and construction, flooring and concrete, heavy duty anti rust, industrial, eco green, functional, and indoor and outdoor powder coatings, as well as coatings for special applications; and construction materials, which include grouts, waterproof products, sealants, deadeners, and bituminous products. The company was incorporated in 1963 and is headquartered in Tainan City, Taiwan.
URL
https://www.nanpao.com.tw/
IPO date
Jul 21, 2017
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
22,982,598
11.67%
20,581,188
-6.47%
22,004,313
22.38%
Cost of revenue
19,346,831
17,587,357
20,161,339
Unusual Expense (Income)
NOPBT
3,635,767
2,993,831
1,842,974
NOPBT Margin
15.82%
14.55%
8.38%
Operating Taxes
969,970
827,329
522,686
Tax Rate
26.68%
27.63%
28.36%
NOPAT
2,665,797
2,166,502
1,320,288
Net income
2,684,261
10.54%
2,428,215
39.44%
1,741,459
98.85%
Dividends
(1,901,289)
(1,264,062)
(760,867)
Dividend yield
5.02%
3.72%
4.73%
Proceeds from repurchase of equity
(192)
BB yield
0.00%
Debt
Debt current
3,221,780
2,080,707
2,080,712
Long-term debt
3,056,762
2,262,357
2,623,620
Deferred revenue
Other long-term liabilities
11,430
9,569
9,748
Net debt
(2,513,101)
(2,693,713)
(3,714,701)
Cash flow
Cash from operating activities
2,802,120
3,128,986
1,916,763
CAPEX
(619,172)
(700,888)
(876,359)
Cash from investing activities
(644,951)
(1,116,859)
694,838
Cash from financing activities
(34,773)
(1,736,906)
(1,918,865)
FCF
1,479,219
1,487,198
773,084
Balance
Cash
7,491,294
5,198,097
4,348,389
Long term investments
1,300,349
1,838,680
4,070,644
Excess cash
7,642,513
6,007,718
7,318,817
Stockholders' equity
10,251,863
9,604,223
13,572,261
Invested Capital
13,863,745
12,156,806
12,019,286
ROIC
20.49%
17.92%
10.88%
ROCE
15.91%
15.47%
9.12%
EV
Common stock shares outstanding
120,543
120,899
121,027
Price
314.00
11.74%
281.00
111.28%
133.00
-6.34%
Market cap
37,850,408
11.41%
33,972,619
111.05%
16,096,591
-6.23%
EV
36,782,150
32,648,372
13,473,240
EBITDA
4,370,182
3,648,642
2,353,779
EV/EBITDA
8.42
8.95
5.72
Interest
123,340
104,261
86,315
Interest/NOPBT
3.39%
3.48%
4.68%