XTAI4943
Market cap52mUSD
Dec 23, Last price
14.10TWD
1D
7.63%
1Q
-21.67%
Jan 2017
-74.43%
IPO
-59.48%
Name
Concraft Holding Co Ltd
Chart & Performance
Profile
Concraft Holding Co., Ltd. designs, develops, and sells connectors under the CONCRAFT brand name in China, Taiwan, and internationally. The company offers automotive components, which include sensor parts, in-car cameras, press fit connectors, ABS controllers, fuel injectors, mechatronics parts, ECU parts, solenoid valves, lamp holders, and switchers; and acoustic components, including receiver, speaker, speaker box, and speaker module components. It also provides optical components, such as VCM components, yokes, lens holders, and base products for use in various electronic devices comprising digital cameras, cell phone cameras, webcams, car cams, security cameras, etc.; medical components, such as filters, silicone masks, biopsy forceps, valve parts, T- connectors and Y- connectors, luer- connectors, syringe plungers, blood glucose housing parts, and blood pressure housing parts; and various types of connectors that are used in notebooks, mobile devices, LED TVs, set top boxes, networking, etc. Concraft Holding Co., Ltd. was founded in 1991 and is based in Taipei, 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 | 1,683,814 -5.43% | 1,780,523 -45.52% | 3,268,178 -24.08% | |||||||
Cost of revenue | 2,096,258 | 3,122,606 | 4,392,269 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (412,444) | (1,342,083) | (1,124,091) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 4,351 | 19,676 | (9,582) | |||||||
Tax Rate | ||||||||||
NOPAT | (416,795) | (1,361,759) | (1,114,509) | |||||||
Net income | (248,085) -80.72% | (1,287,010) -66.93% | (3,892,238) 1,996.58% | |||||||
Dividends | (15,657) | |||||||||
Dividend yield | 0.54% | |||||||||
Proceeds from repurchase of equity | 168,861 | |||||||||
BB yield | -13.23% | |||||||||
Debt | ||||||||||
Debt current | 1,219,030 | 911,765 | 1,839,653 | |||||||
Long-term debt | 300,926 | 506,849 | 429,802 | |||||||
Deferred revenue | 496,141 | |||||||||
Other long-term liabilities | 25,118 | 40,145 | 33,565 | |||||||
Net debt | 1,316,732 | 1,375,606 | 2,173,091 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (316,576) | (89,385) | 758,685 | |||||||
CAPEX | (69,864) | (384,919) | (623,156) | |||||||
Cash from investing activities | 112,328 | 981,352 | (288,752) | |||||||
Cash from financing activities | 419,524 | (837,986) | (556,872) | |||||||
FCF | (249,212) | 526,779 | 1,328,348 | |||||||
Balance | ||||||||||
Cash | 203,224 | 30,947 | 96,240 | |||||||
Long term investments | 12,061 | 124 | ||||||||
Excess cash | 119,033 | |||||||||
Stockholders' equity | 333,385 | (2,546,961) | (1,266,648) | |||||||
Invested Capital | 1,420,412 | 4,089,451 | 4,771,205 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 87,428 | 86,750 | 86,833 | |||||||
Price | 14.60 4.66% | 13.95 -58.48% | 33.60 -61.16% | |||||||
Market cap | 1,276,449 5.48% | 1,210,163 -58.52% | 2,917,596 -61.16% | |||||||
EV | 2,587,582 | 2,585,769 | 5,191,381 | |||||||
EBITDA | 87,210 | (241,159) | 441,063 | |||||||
EV/EBITDA | 29.67 | 11.77 | ||||||||
Interest | 60,895 | 83,406 | 116,982 | |||||||
Interest/NOPBT |