XTAI5538
Market cap199mUSD
Dec 24, Last price
32.80TWD
1D
1.08%
1Q
-15.57%
Jan 2017
12.14%
IPO
36.95%
Name
Tong Ming Enterprise Co Ltd
Chart & Performance
Profile
Tong Ming Enterprise Co., Ltd., together with its subsidiaries, manufactures and sells stainless steel fasteners and wires under the TONG brand name primarily in Mainland China. The company offers fasteners, such as screws, nuts, and threaded rods for use in mechanical engineering, energy, communication, and construction fields; and stainless steel wires, which are used as customized raw materials for manufacturing small sized screws, kitchen supplies, wire belts, redrawing wires, and springs. It also engages in investment business. The company was founded in 2009 and is headquartered in Grand Cayman, the Cayman Islands.
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 | 12,966,040 -15.96% | 15,428,409 16.57% | 13,235,516 44.31% | |||||||
Cost of revenue | 12,800,106 | 14,248,790 | 11,269,365 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 165,934 | 1,179,619 | 1,966,151 | |||||||
NOPBT Margin | 1.28% | 7.65% | 14.86% | |||||||
Operating Taxes | (22,305) | 208,527 | 344,734 | |||||||
Tax Rate | 17.68% | 17.53% | ||||||||
NOPAT | 188,239 | 971,092 | 1,621,417 | |||||||
Net income | 135,170 -85.17% | 911,223 -36.86% | 1,443,154 192.40% | |||||||
Dividends | (402,407) | (643,851) | (302,400) | |||||||
Dividend yield | 5.62% | 7.53% | 3.05% | |||||||
Proceeds from repurchase of equity | 1,077,180 | |||||||||
BB yield | -10.87% | |||||||||
Debt | ||||||||||
Debt current | 2,352,968 | 4,564,271 | 2,844,837 | |||||||
Long-term debt | 2,077,008 | 460,117 | 1,044,491 | |||||||
Deferred revenue | 53,846 | 24,789 | 1,005,671 | |||||||
Other long-term liabilities | (1,005,671) | |||||||||
Net debt | 2,765,521 | 3,230,762 | 2,117,969 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,631,271 | 369,622 | (130,960) | |||||||
CAPEX | (700,226) | (1,022,017) | (843,545) | |||||||
Cash from investing activities | (743,297) | (858,308) | (920,753) | |||||||
Cash from financing activities | (1,212,168) | 343,280 | 808,538 | |||||||
FCF | 906,730 | (869,452) | (1,246,938) | |||||||
Balance | ||||||||||
Cash | 1,513,775 | 1,918,492 | 2,177,856 | |||||||
Long term investments | 150,680 | (124,866) | (406,497) | |||||||
Excess cash | 1,016,153 | 1,022,206 | 1,109,583 | |||||||
Stockholders' equity | 5,549,314 | 5,940,972 | 5,546,728 | |||||||
Invested Capital | 10,001,071 | 10,936,450 | 9,169,940 | |||||||
ROIC | 1.80% | 9.66% | 20.75% | |||||||
ROCE | 1.46% | 9.52% | 18.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 201,203 | 201,203 | 185,994 | |||||||
Price | 35.60 -16.24% | 42.50 -20.26% | 53.30 34.77% | |||||||
Market cap | 7,162,827 -16.24% | 8,551,128 -13.74% | 9,913,480 37.32% | |||||||
EV | 9,954,758 | 11,803,924 | 12,051,020 | |||||||
EBITDA | 401,732 | 1,374,019 | 2,141,030 | |||||||
EV/EBITDA | 24.78 | 8.59 | 5.63 | |||||||
Interest | 198,381 | 162,923 | 141,174 | |||||||
Interest/NOPBT | 119.55% | 13.81% | 7.18% |