XTAI
5871
Market cap5.30bUSD
Apr 08, Last price
104.50TWD
1D
-4.13%
1Q
-10.30%
Jan 2017
137.72%
IPO
559.31%
Name
Chailease Holding Company Ltd
Chart & Performance
Profile
Chailease Holding Company Limited, an investment holding company, provides various leasing and financing services in Taiwan, China, ASEAN countries, and internationally. It offers leasing services for a range of assets, including transportation, industrial, medical, and information and office-related equipment, as well as aircraft; and installment sales service to corporate customers in various industries, such as transportation, storage and communications, wholesale and retail, and construction, as well as to individual consumers. The company also provides import/export factoring services; direct financing services, such as loans to corporate and individual customers; and debt collection and management, debt and collateral appraisal, auctioning, and past-due accounts receivable management services to financial institutions. In addition, it is involved in the life and property insurance brokerage; overdue receivables collection; gasoline wholesale; solar power plants investment, engineering, procurement, construction, operations, and maintenance; and real estate development businesses. Further, the company provides house property leasing and management services; financial consulting and trading activities; mortgage services; and cloud products software. Chailease Holding Company Limited was founded in 1977 and is headquartered in Taipei, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 23,263,902 2.00% | 22,807,935 3.30% | 22,079,667 15.19% | |||||||
Cost of revenue | 13,584,748 | 13,110,615 | 11,936,689 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,679,154 | 9,697,320 | 10,142,978 | |||||||
NOPBT Margin | 41.61% | 42.52% | 45.94% | |||||||
Operating Taxes | 8,814,633 | 10,168,244 | 10,861,362 | |||||||
Tax Rate | 91.07% | 104.86% | 107.08% | |||||||
NOPAT | 864,521 | (470,924) | (718,384) | |||||||
Net income | 22,585,782 -9.78% | 25,033,636 -8.04% | 27,221,727 25.77% | |||||||
Dividends | (11,064,690) | (10,700,645) | (9,272,364) | |||||||
Dividend yield | 5.86% | 3.38% | 2.92% | |||||||
Proceeds from repurchase of equity | 3,865,436 | 11,427,334 | ||||||||
BB yield | -2.05% | -3.60% | ||||||||
Debt | ||||||||||
Debt current | 494,679,451 | 457,617,779 | 396,447,838 | |||||||
Long-term debt | 206,796,545 | 228,096,712 | 238,460,192 | |||||||
Deferred revenue | 727,042,007 | |||||||||
Other long-term liabilities | 9,981,202 | 9,379,219 | (718,855,157) | |||||||
Net debt | 648,172,613 | 589,825,167 | 558,409,088 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 19,802,415 | (16,418,168) | 15,258,694 | |||||||
CAPEX | (663,441) | (1,103,112) | (309,339) | |||||||
Cash from investing activities | (12,205,879) | (1,744,141) | 4,146,088 | |||||||
Cash from financing activities | (8,563,477) | (12,052,902) | 1,760,097 | |||||||
FCF | (22,358,854) | (76,400,614) | (86,559,114) | |||||||
Balance | ||||||||||
Cash | 90,325,095 | 85,922,722 | 100,997,771 | |||||||
Long term investments | (37,021,712) | 9,966,602 | (24,498,829) | |||||||
Excess cash | 52,140,188 | 94,748,927 | 75,394,959 | |||||||
Stockholders' equity | 135,051,681 | 123,404,599 | 108,454,267 | |||||||
Invested Capital | 834,557,026 | 756,688,189 | 707,792,871 | |||||||
ROIC | 0.11% | |||||||||
ROCE | 1.09% | 1.13% | 1.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,670,002 | 1,672,903 | 1,522,914 | |||||||
Price | 113.00 -40.28% | 189.22 -9.28% | 208.57 -13.53% | |||||||
Market cap | 188,710,214 -40.38% | 316,546,734 -0.34% | 317,634,198 -13.58% | |||||||
EV | 849,420,429 | 917,249,479 | 886,379,592 | |||||||
EBITDA | 18,549,340 | 17,252,604 | 16,637,940 | |||||||
EV/EBITDA | 45.79 | 53.17 | 53.27 | |||||||
Interest | 64,872,270 | |||||||||
Interest/NOPBT | 639.58% |