XTAI
6477
Market cap121mUSD
Jun 13, Last price
29.00TWD
1D
-3.81%
1Q
-16.67%
Jan 2017
58.64%
IPO
24.04%
Name
Anji Technology Co Ltd
Chart & Performance
Profile
ANJI Technology Co., Ltd. engages in developing, manufacturing, and selling solar modules for power generation systems in Taiwan. It offers poly and mono crystalline, double glass, and building integrated photovoltaic solar modules, as well as AC modules. The company also provides 3D printing services. ANJI Technology Co., Ltd. was founded in 2007 and is headquartered in Táinán, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 895,634 -40.36% | 1,501,814 -54.05% | 3,268,549 111.85% | |||||||
Cost of revenue | 807,436 | 1,189,116 | 2,907,385 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 88,198 | 312,698 | 361,164 | |||||||
NOPBT Margin | 9.85% | 20.82% | 11.05% | |||||||
Operating Taxes | (20,332) | 16,565 | 58,220 | |||||||
Tax Rate | 5.30% | 16.12% | ||||||||
NOPAT | 108,530 | 296,133 | 302,944 | |||||||
Net income | (82,575) -155.23% | 149,517 -34.68% | 228,903 73.30% | |||||||
Dividends | (99,026) | (96,971) | (60,000) | |||||||
Dividend yield | 2.93% | 1.72% | 1.02% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,767,710 | 710,531 | 1,038,199 | |||||||
Long-term debt | 2,956,794 | 3,219,376 | 3,389,940 | |||||||
Deferred revenue | 59,624 | 59,330 | ||||||||
Other long-term liabilities | 157,842 | 88,778 | 70,788 | |||||||
Net debt | 3,617,660 | 999,538 | 2,817,213 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 217,340 | 669,031 | 145,819 | |||||||
CAPEX | (523,646) | (722,536) | (863,110) | |||||||
Cash from investing activities | (690,088) | (677,828) | (972,418) | |||||||
Cash from financing activities | 526,847 | (635,419) | 1,340,395 | |||||||
FCF | (474,362) | (146,211) | (907,613) | |||||||
Balance | ||||||||||
Cash | 678,707 | 615,685 | 1,276,938 | |||||||
Long term investments | 428,137 | 2,314,684 | 333,988 | |||||||
Excess cash | 1,062,062 | 2,855,278 | 1,447,499 | |||||||
Stockholders' equity | 1,866,206 | 1,938,028 | 2,065,891 | |||||||
Invested Capital | 6,844,235 | 5,339,522 | 6,104,015 | |||||||
ROIC | 1.78% | 5.18% | 5.41% | |||||||
ROCE | 1.11% | 4.29% | 4.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 120,240 | 147,160 | 131,987 | |||||||
Price | 28.15 -26.31% | 38.20 -14.18% | 44.51 -8.28% | |||||||
Market cap | 3,384,756 -39.79% | 5,621,512 -4.31% | 5,874,739 4.27% | |||||||
EV | 7,173,281 | 6,726,377 | 8,711,138 | |||||||
EBITDA | 297,180 | 463,526 | 475,181 | |||||||
EV/EBITDA | 24.14 | 14.51 | 18.33 | |||||||
Interest | 75,923 | 59,593 | 60,698 | |||||||
Interest/NOPBT | 86.08% | 19.06% | 16.81% |