Loading...
XTAI
6184
Market cap269mUSD
Jun 13, Last price  
53.60TWD
1D
-0.56%
1Q
-0.37%
Jan 2017
64.17%
IPO
177.00%
Name

Dafeng TV Ltd

Chart & Performance

D1W1MN
P/E
14.98
P/S
3.76
EPS
3.58
Div Yield, %
5.60%
Shrs. gr., 5y
2.97%
Rev. gr., 5y
1.09%
Revenues
2.12b
+2.45%
642,767,000649,263,000640,322,000729,812,000821,729,000934,923,0001,671,576,0001,645,382,0001,873,164,0001,974,216,0002,007,085,0002,005,196,0002,006,048,0002,013,072,0002,068,612,9992,119,300,000
Net income
532m
+1.99%
262,237,000298,096,000285,875,000313,277,000257,043,000327,729,000305,556,000-185,616,000350,852,000352,028,000502,311,000501,248,000520,421,000515,755,000521,547,000531,900,000
CFO
1.05b
+68.78%
244,020,000362,921,00097,073,000545,337,000-867,167,0001,708,753,000442,832,000462,679,0001,097,238,0001,254,411,000333,649,0001,262,594,000547,286,0001,212,449,000621,732,0001,049,335,000
Dividend
Jun 20, 20243 TWD/sh

Profile

Dafeng TV Ltd. provides digital cable TV services. It also offers CATV cable services. The company was formerly known as Dah Fung CATV Co. Ltd. and changed its name to Dafeng TV Ltd. in December 2009. Dafeng TV Ltd. was founded in 1996 and is based in New Taipei City, Taiwan.
URL
http://www.dafeng.tv
IPO date
May 28, 2002
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,119,300
2.45%
2,068,613
2.76%
2,013,072
0.35%
Cost of revenue
1,477,452
1,440,705
1,380,719
Unusual Expense (Income)
NOPBT
641,848
627,908
632,353
NOPBT Margin
30.29%
30.35%
31.41%
Operating Taxes
130,445
115,636
110,883
Tax Rate
20.32%
18.42%
17.53%
NOPAT
511,403
512,272
521,470
Net income
531,900
1.99%
521,547
1.12%
515,755
-0.90%
Dividends
(439,002)
(437,518)
(440,485)
Dividend yield
4.94%
5.71%
6.18%
Proceeds from repurchase of equity
(7,416)
BB yield
0.10%
Debt
Debt current
300,000
1,501,500
2,299,672
Long-term debt
1,453,267
22,100
9,364
Deferred revenue
Other long-term liabilities
67,082
62,006
39,484
Net debt
(426,372)
(427,482)
(678,995)
Cash flow
Cash from operating activities
1,049,335
621,732
1,212,449
CAPEX
(460,986)
(386,901)
(329,085)
Cash from investing activities
(675,165)
(402,075)
(328,822)
Cash from financing activities
(145,613)
(1,243,198)
(648,560)
FCF
438,235
469,315
552,753
Balance
Cash
1,859,639
1,431,082
2,454,623
Long term investments
320,000
520,000
533,408
Excess cash
2,073,674
1,847,651
2,887,377
Stockholders' equity
2,118,070
2,680,321
2,642,418
Invested Capital
4,384,099
4,205,342
4,029,655
ROIC
11.91%
12.44%
12.56%
ROCE
9.94%
10.37%
9.48%
EV
Common stock shares outstanding
171,742
148,387
148,370
Price
51.70
0.19%
51.60
7.39%
48.05
7.61%
Market cap
8,879,073
15.96%
7,656,769
7.40%
7,129,178
7.61%
EV
8,452,701
7,229,287
6,450,184
EBITDA
1,074,568
1,046,964
1,030,564
EV/EBITDA
7.87
6.91
6.26
Interest
24,897
36,379
38,222
Interest/NOPBT
3.88%
5.79%
6.04%