XTAI4999
Market cap74mUSD
Dec 23, Last price
33.20TWD
1D
0.30%
1Q
-3.35%
Jan 2017
-37.00%
IPO
-52.57%
Name
Sinher Technology Inc
Chart & Performance
Profile
Sinher Technology Inc. researches, develops, manufactures, and sells hinge products in Taiwan, China, Japan, and Singapore. The company offers NB hinges, including auto lock, spring, band type, central, shaft, and Zn with plate pipe and bend type hinges. It also provides detachable, NB module, and tablet module hinges; AIO and LCD hinges, such as base design type, picture frame type, and multi rotation type hinges; and 3C hinges comprising projector and POS hinges, as well as car hinges and projectors. Sinher Technology Inc. was incorporated in 2002 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 | 1,908,535 -15.39% | 2,255,701 -25.94% | 3,045,850 3.57% | |||||||
Cost of revenue | 1,931,167 | 2,156,183 | 2,731,535 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (22,632) | 99,518 | 314,315 | |||||||
NOPBT Margin | 4.41% | 10.32% | ||||||||
Operating Taxes | 27,838 | 73,763 | 88,412 | |||||||
Tax Rate | 74.12% | 28.13% | ||||||||
NOPAT | (50,470) | 25,755 | 225,903 | |||||||
Net income | 3,813 -98.14% | 205,462 12.93% | 181,942 -56.77% | |||||||
Dividends | (128,830) | (148,834) | (223,252) | |||||||
Dividend yield | 4.92% | 5.44% | 7.26% | |||||||
Proceeds from repurchase of equity | (31,100) | |||||||||
BB yield | 1.14% | |||||||||
Debt | ||||||||||
Debt current | 153,864 | 151,785 | 235,926 | |||||||
Long-term debt | 3,766 | 4,275 | 5,040 | |||||||
Deferred revenue | 100 | |||||||||
Other long-term liabilities | 1,220 | 1,243 | 1,225 | |||||||
Net debt | (1,590,759) | (1,730,022) | (1,262,632) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 226,386 | 831,084 | 500,838 | |||||||
CAPEX | (169,867) | (46,918) | (208,588) | |||||||
Cash from investing activities | (200,884) | (90,971) | (235,494) | |||||||
Cash from financing activities | (124,220) | (287,496) | (41,409) | |||||||
FCF | (35,675) | 567,026 | 372,575 | |||||||
Balance | ||||||||||
Cash | 1,754,865 | 1,865,520 | 1,412,137 | |||||||
Long term investments | (6,476) | 20,562 | 91,461 | |||||||
Excess cash | 1,652,962 | 1,773,297 | 1,351,306 | |||||||
Stockholders' equity | 2,988,165 | 3,132,089 | 3,059,448 | |||||||
Invested Capital | 1,892,645 | 1,870,998 | 2,364,378 | |||||||
ROIC | 1.22% | 9.32% | ||||||||
ROCE | 2.67% | 8.28% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 73,710 | 74,598 | 74,839 | |||||||
Price | 35.50 -3.27% | 36.70 -10.71% | 41.10 -12.37% | |||||||
Market cap | 2,616,705 -4.42% | 2,737,747 -10.99% | 3,075,883 -12.69% | |||||||
EV | 1,025,946 | 1,007,725 | 1,813,251 | |||||||
EBITDA | 117,490 | 265,124 | 486,571 | |||||||
EV/EBITDA | 8.73 | 3.80 | 3.73 | |||||||
Interest | 5,382 | 3,843 | 1,755 | |||||||
Interest/NOPBT | 3.86% | 0.56% |