XTAI4960
Market cap227mUSD
Dec 24, Last price
13.00TWD
1D
-0.76%
1Q
-4.06%
Jan 2017
-19.05%
IPO
-25.63%
Name
Cheng Mei Materials Technology Corp
Chart & Performance
Profile
Cheng Mei Materials Technology Corporation engages in the upstream optical film materials and components business in Taiwan. The company specializes in optical polarizers and liquid-crystal display components. It also offers products for LCD desktop monitor, automotive, public display, and handheld mobile device applications. In addition, the company provides mini/micro led application glue, panel countermeasures, optical film, and optical bonding application adhesives, as well as offers screen protectors. Further, it provides products for AR/VR application, optical adhesive and lamination, ultra-wide, low blue light film technology solutions, as well as curve processing, vehicle HUD technology, and privacy technology solutions. Cheng Mei Materials Technology Corporation was incorporated in 2005 and is based in Tainan 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 | 9,237,663 -2.76% | 9,499,682 -14.68% | 11,134,393 17.74% | |||||||
Cost of revenue | 9,770,218 | 9,483,650 | 10,942,743 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (532,555) | 16,032 | 191,650 | |||||||
NOPBT Margin | 0.17% | 1.72% | ||||||||
Operating Taxes | (64,388) | 603 | 67,899 | |||||||
Tax Rate | 3.76% | 35.43% | ||||||||
NOPAT | (468,167) | 15,429 | 123,751 | |||||||
Net income | (580,957) -225.72% | 462,118 -39.45% | 763,192 -934.35% | |||||||
Dividends | (171,865) | (337,767) | ||||||||
Dividend yield | 2.20% | 5.10% | ||||||||
Proceeds from repurchase of equity | (1,012,627) | |||||||||
BB yield | 12.93% | |||||||||
Debt | ||||||||||
Debt current | 2,375,592 | 653,570 | 3,357,646 | |||||||
Long-term debt | 945,233 | 1,658,181 | 482,125 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 30 | 10 | 40 | |||||||
Net debt | (1,097,294) | (3,565,031) | 3,072,407 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (969,340) | 2,005,959 | 104,623 | |||||||
CAPEX | (340,824) | (568,450) | (312,183) | |||||||
Cash from investing activities | (492,942) | 5,018,771 | (639,710) | |||||||
Cash from financing activities | (181,549) | (1,872,702) | 815,362 | |||||||
FCF | (1,135,448) | 5,644,193 | (5,263,487) | |||||||
Balance | ||||||||||
Cash | 4,209,820 | 5,868,482 | 1,240,439 | |||||||
Long term investments | 208,299 | 8,300 | (473,075) | |||||||
Excess cash | 3,956,236 | 5,401,798 | 210,644 | |||||||
Stockholders' equity | 7,728,339 | 10,208,735 | 9,377,076 | |||||||
Invested Capital | 8,542,688 | 7,849,275 | 14,099,447 | |||||||
ROIC | 0.14% | 1.10% | ||||||||
ROCE | 0.12% | 1.32% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 586,482 | 570,598 | 567,695 | |||||||
Price | 13.35 15.09% | 11.60 -29.35% | 16.42 26.31% | |||||||
Market cap | 7,829,535 18.29% | 6,618,937 -28.99% | 9,321,554 26.75% | |||||||
EV | 6,732,241 | 3,053,906 | 12,393,961 | |||||||
EBITDA | (109,476) | 429,937 | 582,479 | |||||||
EV/EBITDA | 7.10 | 21.28 | ||||||||
Interest | 95,732 | 92,635 | 74,146 | |||||||
Interest/NOPBT | 577.81% | 38.69% |