Loading...
XTAI
6281
Market cap241mUSD
Jun 13, Last price  
71.90TWD
1D
-0.28%
1Q
-10.90%
Jan 2017
11.99%
IPO
23.33%
Name

E-Life Mall Corp

Chart & Performance

D1W1MN
P/E
15.93
P/S
0.36
EPS
4.51
Div Yield, %
6.26%
Shrs. gr., 5y
-0.01%
Rev. gr., 5y
2.46%
Revenues
19.79b
-3.11%
11,927,823,00012,025,120,00012,679,024,00014,980,492,00014,730,916,00015,938,305,00016,501,728,00016,812,380,00016,372,659,00016,343,295,00017,525,668,00019,476,255,00020,790,194,00021,392,110,00020,423,600,00019,789,099,000
Net income
448m
-12.05%
392,203,000431,718,000458,405,000537,593,000415,827,000426,896,000433,782,000494,069,000452,916,000405,437,000440,581,000581,932,000599,868,000583,419,000509,053,000447,713,000
CFO
1.90b
+33.07%
547,858,000447,675,000494,179,000437,339,000259,978,000447,436,000946,161,000324,033,000297,543,00097,308,0001,637,254,0001,579,205,0001,704,990,0001,099,996,0001,426,463,0001,898,140,000
Dividend
Mar 22, 20244.5 TWD/sh

Profile

E-Life Corporation engages in the retail of home appliances, computers, and mobile devices in Taiwan. It offers televisions, communication equipment, lamps, and related equipment parts and components. The company also involved in assembly and trading business of computer and equipment components; electrical installation; and repair and maintenance service business. It operates 319 retail stores, as well as an online shopping platform. The company was founded in 1975 and is headquartered in New Taipei City, Taiwan.
URL
https://ec.elifemall.com.tw
IPO date
Dec 25, 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
19,789,099
-3.11%
20,423,600
-4.53%
21,392,110
2.90%
Cost of revenue
19,231,470
19,790,623
20,656,122
Unusual Expense (Income)
NOPBT
557,629
632,977
735,988
NOPBT Margin
2.82%
3.10%
3.44%
Operating Taxes
104,923
131,219
148,138
Tax Rate
18.82%
20.73%
20.13%
NOPAT
452,706
501,758
587,850
Net income
447,713
-12.05%
509,053
-12.75%
583,419
-2.74%
Dividends
(446,278)
(495,865)
(495,865)
Dividend yield
5.42%
5.84%
6.06%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
723,943
707,473
667,280
Long-term debt
5,975,365
5,801,639
5,447,964
Deferred revenue
Other long-term liabilities
79,023
118,005
146,595
Net debt
5,066,505
5,273,403
4,995,647
Cash flow
Cash from operating activities
1,898,140
1,426,463
1,099,996
CAPEX
(156,978)
(148,198)
(173,124)
Cash from investing activities
(282,979)
(81,887)
153,140
Cash from financing activities
(1,210,067)
(1,226,264)
(1,198,079)
FCF
526,365
282,933
396,896
Balance
Cash
2,683,682
2,146,520
2,095,560
Long term investments
(1,050,879)
(910,811)
(975,963)
Excess cash
643,348
214,529
49,992
Stockholders' equity
1,620,313
1,629,470
2,400,603
Invested Capital
5,685,680
6,021,319
5,862,488
ROIC
7.73%
8.44%
10.23%
ROCE
8.81%
10.15%
12.45%
EV
Common stock shares outstanding
99,841
99,900
100,036
Price
82.40
-3.06%
85.00
3.91%
81.80
-0.49%
Market cap
8,226,937
-3.12%
8,491,500
3.77%
8,182,945
-0.52%
EV
13,293,442
13,764,903
13,178,592
EBITDA
1,534,603
1,562,098
1,634,875
EV/EBITDA
8.66
8.81
8.06
Interest
36,508
34,421
32,607
Interest/NOPBT
6.55%
5.44%
4.43%