XTAI4935
Market cap247mUSD
Dec 23, Last price
62.70TWD
1D
1.79%
1Q
-11.44%
Jan 2017
-9.91%
IPO
-5.57%
Name
Global Lighting Technologies Inc
Chart & Performance
Profile
Global Lighting Technologies Inc. designs, manufactures, and sells plastic light guide plates and plastic components application products in Asia and the United States. The company also develops optical molds. Its products are used in LCD-related final applications, such as TV, monitor, public display, electronic white boards, curved gaming products, and other products; IT products, including illuminated keyboards, tablet computers, e-books, notebook computers, and other products; automotive products; and consumer products comprising e-books, illuminated keyboards, flexible light guide plates, luminous clothing/accessories, exit signs, situational table lamps, and led beauty and makeup mirrors. The company was incorporated in 2000 and is based in Zhongli, 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 | 5,939,876 -38.91% | 9,723,576 -10.65% | 10,883,071 -2.88% | |||||||
Cost of revenue | 5,756,149 | 8,751,976 | 9,554,477 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 183,727 | 971,600 | 1,328,594 | |||||||
NOPBT Margin | 3.09% | 9.99% | 12.21% | |||||||
Operating Taxes | 74,176 | 135,187 | 69,240 | |||||||
Tax Rate | 40.37% | 13.91% | 5.21% | |||||||
NOPAT | 109,551 | 836,413 | 1,259,354 | |||||||
Net income | 331,402 -68.05% | 1,037,282 -18.65% | 1,275,133 -5.90% | |||||||
Dividends | (515,456) | (644,320) | (720,154) | |||||||
Dividend yield | 7.63% | 9.06% | 6.58% | |||||||
Proceeds from repurchase of equity | (73,674) | (95,121) | ||||||||
BB yield | 1.04% | 0.87% | ||||||||
Debt | ||||||||||
Debt current | 26,240 | 508,430 | 823,007 | |||||||
Long-term debt | 1,272,566 | 1,518,592 | 1,640,603 | |||||||
Deferred revenue | 62,334 | 67,279 | 8,591 | |||||||
Other long-term liabilities | 7,895 | 7,826 | 82,236 | |||||||
Net debt | (3,735,156) | (2,943,119) | (1,804,121) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,009,697 | 1,510,893 | 1,206,293 | |||||||
CAPEX | (85,895) | (91,756) | (225,648) | |||||||
Cash from investing activities | (120,517) | 67,692 | (255,893) | |||||||
Cash from financing activities | (1,211,690) | (1,141,596) | (850,931) | |||||||
FCF | 734,673 | 1,333,583 | 777,121 | |||||||
Balance | ||||||||||
Cash | 4,352,852 | 4,694,614 | 3,996,356 | |||||||
Long term investments | 681,110 | 275,527 | 271,375 | |||||||
Excess cash | 4,736,968 | 4,483,962 | 3,723,577 | |||||||
Stockholders' equity | 5,801,356 | 5,988,410 | 5,416,741 | |||||||
Invested Capital | 4,003,669 | 5,105,857 | 5,682,166 | |||||||
ROIC | 2.41% | 15.51% | 22.72% | |||||||
ROCE | 2.10% | 10.13% | 14.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 129,345 | 129,306 | 131,848 | |||||||
Price | 52.20 -5.09% | 55.00 -33.73% | 83.00 -25.89% | |||||||
Market cap | 6,751,809 -5.06% | 7,111,830 -35.01% | 10,943,384 -25.77% | |||||||
EV | 3,016,653 | 4,168,711 | 9,139,263 | |||||||
EBITDA | 555,434 | 1,375,893 | 1,734,937 | |||||||
EV/EBITDA | 5.43 | 3.03 | 5.27 | |||||||
Interest | 16,256 | 18,265 | 18,042 | |||||||
Interest/NOPBT | 8.85% | 1.88% | 1.36% |