XTAI6139
Market cap1.47bUSD
Dec 23, Last price
205.50TWD
1D
1.48%
1Q
-4.42%
Jan 2017
448.00%
Name
L & K Engineering Co Ltd
Chart & Performance
Profile
L&K Engineering Co., Ltd. operates as a cleanroom constructor in the high-tech semiconductor industry in Taiwan and internationally. The company offers FTIR online gas leakage diagnosis systems to fix AMC and gas leakage problems; and make-up air handling unit systems. It also provides air washer and humidifier systems for low energy and water consumption of inorganic gases removal and humidification; clean room partition systems for various clean room applications; sprinklers; and cleanroom ceilings. In addition, the company offers EPC services for various applications, such as civil, construction, and fire-fighting systems. Further, it also provides engineering services for cleanroom construction projects, process utility systems, electrical and mechanical engineering, and other engineering projects. L&K Engineering Co., Ltd. was incorporated in 1978 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 56,904,659 59.22% | 35,738,886 50.46% | 23,752,829 70.68% | |||||||
Cost of revenue | 52,951,611 | 33,890,349 | 23,071,611 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,953,048 | 1,848,537 | 681,218 | |||||||
NOPBT Margin | 6.95% | 5.17% | 2.87% | |||||||
Operating Taxes | 993,956 | 419,973 | 77,460 | |||||||
Tax Rate | 25.14% | 22.72% | 11.37% | |||||||
NOPAT | 2,959,092 | 1,428,564 | 603,758 | |||||||
Net income | 2,888,820 189.13% | 999,138 210.87% | 321,400 53.10% | |||||||
Dividends | (789,393) | (338,311) | (225,541) | |||||||
Dividend yield | 2.05% | 3.93% | 3.04% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,108,914 | 3,925,943 | 3,682,327 | |||||||
Long-term debt | 594,018 | 1,526,703 | 1,507,577 | |||||||
Deferred revenue | 40,571 | |||||||||
Other long-term liabilities | 656,076 | 264,948 | 222,271 | |||||||
Net debt | (15,443,316) | (5,505,922) | 321,474 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,606,270 | 7,562,747 | 1,338,353 | |||||||
CAPEX | (46,015) | (171,903) | (75,886) | |||||||
Cash from investing activities | 962,994 | (1,576,677) | 624,599 | |||||||
Cash from financing activities | (3,099,063) | (362,007) | (614,399) | |||||||
FCF | 3,183,657 | 5,844,807 | 883,479 | |||||||
Balance | ||||||||||
Cash | 17,173,619 | 14,709,879 | 7,895,232 | |||||||
Long term investments | 972,629 | (3,751,311) | (3,026,802) | |||||||
Excess cash | 15,301,015 | 9,171,624 | 3,680,789 | |||||||
Stockholders' equity | 14,140,314 | 11,372,641 | 9,958,507 | |||||||
Invested Capital | 4,720,484 | 8,937,749 | 13,005,885 | |||||||
ROIC | 43.33% | 13.02% | 4.57% | |||||||
ROCE | 20.96% | 10.05% | 4.04% | |||||||
EV | ||||||||||
Common stock shares outstanding | 226,665 | 228,651 | 227,669 | |||||||
Price | 170.00 351.53% | 37.65 15.67% | 32.55 9.23% | |||||||
Market cap | 38,533,050 347.61% | 8,608,711 16.17% | 7,410,637 9.17% | |||||||
EV | 27,723,987 | 7,219,377 | 11,330,001 | |||||||
EBITDA | 4,175,803 | 2,014,254 | 829,202 | |||||||
EV/EBITDA | 6.64 | 3.58 | 13.66 | |||||||
Interest | 68,787 | 62,718 | 78,877 | |||||||
Interest/NOPBT | 1.74% | 3.39% | 11.58% |