Loading...
XTAI6464
Market cap302mUSD
Dec 24, Last price  
78.70TWD
1D
-0.38%
1Q
-2.84%
Jan 2017
-27.80%
IPO
-43.65%
Name

Taiwan Optical Platform Co Ltd

Chart & Performance

D1W1MN
XTAI:6464 chart
P/E
13.39
P/S
2.37
EPS
5.88
Div Yield, %
6.45%
Shrs. gr., 5y
-0.77%
Rev. gr., 5y
7.33%
Revenues
4.18b
-4.18%
3,400,018,0003,252,670,0003,083,093,0003,031,742,0002,980,159,0002,943,179,0002,931,656,0003,086,340,0004,328,920,0004,280,135,0004,358,963,0004,176,560,999
Net income
738m
-15.52%
955,604,000847,547,000940,668,000856,838,000734,076,000636,158,000636,927,000697,290,0001,066,511,0001,077,515,000873,590,000738,023,000
CFO
1.38b
+7.59%
882,915,0001,317,397,0001,317,085,000981,964,0001,204,497,0001,288,968,000929,918,000968,434,0001,998,898,0001,194,004,0001,283,562,0001,381,013,000
Dividend
Jul 26, 20244.36846 TWD/sh

Profile

Taiwan Optical Platform Co., Ltd. operates as a channel copyright distributor. It also engages in the provision of investment, shareholding, consultancy, and channel copyright agency services; production of TV shows; information maintenance services; online shopping services; wholesale and retail of telecommunications equipment; film production and distribution of films; and advertising businesses. The company was formerly known as Bao Yue Investment Co., Ltd. and changed its name to Taiwan Optical Platform Co., Ltd. in January 2013. Taiwan Optical Platform Co., Ltd. was founded in 2006 and is based in Taichung City, Taiwan.
URL
https://www.topmso.com.tw/
IPO date
Jul 25, 2014
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
4,176,561
-4.18%
4,358,963
1.84%
4,280,135
-1.13%
Cost of revenue
2,827,391
2,907,667
2,782,679
Unusual Expense (Income)
NOPBT
1,349,170
1,451,296
1,497,456
NOPBT Margin
32.30%
33.29%
34.99%
Operating Taxes
234,943
263,805
281,031
Tax Rate
17.41%
18.18%
18.77%
NOPAT
1,114,227
1,187,491
1,216,425
Net income
738,023
-15.52%
873,590
-18.93%
1,077,515
1.03%
Dividends
(638,066)
(586,395)
(330,451)
Dividend yield
5.80%
4.61%
2.75%
Proceeds from repurchase of equity
(175,200)
(211,712)
BB yield
1.59%
1.67%
Debt
Debt current
684,810
594,419
981,909
Long-term debt
7,465,341
7,871,898
8,567,942
Deferred revenue
87,467
Other long-term liabilities
376,082
365,404
333,105
Net debt
5,204,529
6,097,293
6,335,167
Cash flow
Cash from operating activities
1,381,013
1,283,562
1,194,004
CAPEX
(337,483)
(271,013)
(279,827)
Cash from investing activities
(399,961)
(116,113)
16,053
Cash from financing activities
(670,418)
(1,878,481)
(1,119,379)
FCF
1,093,450
1,236,451
1,225,425
Balance
Cash
1,868,107
1,552,265
2,267,240
Long term investments
1,077,515
816,759
947,444
Excess cash
2,736,794
2,151,076
3,000,677
Stockholders' equity
4,819,707
4,879,488
4,841,907
Invested Capital
14,034,796
14,759,251
14,934,886
ROIC
7.74%
8.00%
8.35%
ROCE
7.90%
8.42%
8.19%
EV
Common stock shares outstanding
127,857
131,450
133,241
Price
86.00
-11.07%
96.70
7.21%
90.20
-17.22%
Market cap
10,995,702
-13.50%
12,711,215
5.76%
12,018,358
-16.44%
EV
16,613,473
19,068,688
18,568,720
EBITDA
1,808,530
1,921,191
1,981,672
EV/EBITDA
9.19
9.93
9.37
Interest
227,569
246,944
199,573
Interest/NOPBT
16.87%
17.02%
13.33%