Loading...
XTAI
6464
Market cap339mUSD
Aug 05, Last price  
80.70TWD
1D
-0.12%
1Q
1.00%
Jan 2017
-25.87%
IPO
-42.15%
Name

Taiwan Optical Platform Co Ltd

Chart & Performance

D1W1MN
P/E
11.51
P/S
2.32
EPS
7.01
Div Yield, %
16.22%
Shrs. gr., 5y
-0.93%
Rev. gr., 5y
7.19%
Revenues
4.37b
+4.57%
3,400,018,0003,252,670,0003,083,093,0003,031,742,0002,980,159,0002,943,179,0002,931,656,0003,086,340,0004,328,920,0004,280,135,0004,358,963,0004,176,560,9994,367,451,000
Net income
879m
+19.11%
955,604,000847,547,000940,668,000856,838,000734,076,000636,158,000636,927,000697,290,0001,066,511,0001,077,515,000873,590,000738,023,000879,078,000
CFO
1.29b
-6.39%
882,915,0001,317,397,0001,317,085,000981,964,0001,204,497,0001,288,968,000929,918,000968,434,0001,998,898,0001,194,004,0001,283,562,0001,381,013,0001,292,763,000
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.
IPO date
Jul 25, 2014
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
4,367,451
4.57%
4,176,561
-4.18%
4,358,963
1.84%
Cost of revenue
3,088,492
2,827,391
2,907,667
Unusual Expense (Income)
NOPBT
1,278,959
1,349,170
1,451,296
NOPBT Margin
29.28%
32.30%
33.29%
Operating Taxes
219,748
234,943
263,805
Tax Rate
17.18%
17.41%
18.18%
NOPAT
1,059,211
1,114,227
1,187,491
Net income
879,078
19.11%
738,023
-15.52%
873,590
-18.93%
Dividends
(548,736)
(638,066)
(586,395)
Dividend yield
5.43%
5.80%
4.61%
Proceeds from repurchase of equity
(173,371)
(175,200)
(211,712)
BB yield
1.72%
1.59%
1.67%
Debt
Debt current
1,104,154
684,810
594,419
Long-term debt
6,944,252
7,465,341
7,871,898
Deferred revenue
Other long-term liabilities
367,838
376,082
365,404
Net debt
5,999,365
5,204,529
6,097,293
Cash flow
Cash from operating activities
1,292,763
1,381,013
1,283,562
CAPEX
(441,531)
(337,483)
(271,013)
Cash from investing activities
(674,275)
(399,961)
(116,113)
Cash from financing activities
(1,256,423)
(670,418)
(1,878,481)
FCF
933,988
1,093,450
1,236,451
Balance
Cash
1,231,194
1,868,107
1,552,265
Long term investments
817,847
1,077,515
816,759
Excess cash
1,830,668
2,736,794
2,151,076
Stockholders' equity
3,564,291
4,819,707
4,879,488
Invested Capital
15,012,986
14,034,796
14,759,251
ROIC
7.29%
7.74%
8.00%
ROCE
7.47%
7.90%
8.42%
EV
Common stock shares outstanding
126,205
127,857
131,450
Price
80.00
-6.98%
86.00
-11.07%
96.70
7.21%
Market cap
10,096,439
-8.18%
10,995,702
-13.50%
12,711,215
5.76%
EV
16,551,306
16,613,473
19,068,688
EBITDA
1,756,758
1,808,530
1,921,191
EV/EBITDA
9.42
9.19
9.93
Interest
234,647
227,569
246,944
Interest/NOPBT
18.35%
16.87%
17.02%