Loading...
XTAI
6605
Market cap1.01bUSD
May 23, Last price  
182.50TWD
1D
-0.27%
1Q
-16.86%
Jan 2017
112.95%
Name

Depo Auto Parts Industrial Co Ltd

Chart & Performance

D1W1MN
P/E
9.61
P/S
1.50
EPS
18.98
Div Yield, %
3.56%
Shrs. gr., 5y
-0.02%
Rev. gr., 5y
5.27%
Revenues
20.16b
+8.64%
7,954,284,0009,485,474,0009,713,724,0009,809,169,00011,422,457,00012,026,943,00012,623,933,00013,639,496,00014,711,547,00015,069,146,00015,786,767,00016,112,554,00016,203,425,00015,589,958,00014,260,153,00016,131,064,00017,172,748,00018,553,094,00020,156,074,000
Net income
3.15b
+32.87%
1,316,463,0001,618,489,000975,940,0001,052,079,0001,123,906,000-390,640,0001,035,240,0001,337,253,0001,670,101,0001,566,449,0001,191,823,0001,002,197,000938,352,000644,337,000590,450,0001,135,836,0001,800,307,0002,368,991,0003,147,645,000
CFO
4.99b
-0.29%
2,091,402,0002,139,017,0002,073,444,0002,695,934,0001,847,345,0001,713,676,0002,855,319,0002,690,353,0003,588,212,0002,887,592,0002,775,443,0002,920,859,0003,835,469,0003,449,192,0003,925,407,0003,586,923,0004,215,253,0005,002,761,0004,988,338,000
Dividend
Jul 12, 20246.5 TWD/sh
Earnings
Jun 20, 2025

Profile

Depo Auto Parts Industrial Co., Ltd. manufactures and sells automotive lighting products worldwide. The company was formerly known as Ming Yang Corp. and changed its name to Depo Auto Parts Industrial Co., Ltd. in August 2002. Depo Auto Parts Industrial Co., Ltd. was founded in 1977 and is based in Taipei, Taiwan.
URL
https://www.depoautolamp.com/index_en.php
IPO date
Mar 17, 2004
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
20,156,074
8.64%
18,553,094
8.04%
17,172,748
6.46%
Cost of revenue
16,253,044
16,010,695
14,971,012
Unusual Expense (Income)
NOPBT
3,903,030
2,542,399
2,201,736
NOPBT Margin
19.36%
13.70%
12.82%
Operating Taxes
914,891
859,524
583,310
Tax Rate
23.44%
33.81%
26.49%
NOPAT
2,988,139
1,682,875
1,618,426
Net income
3,147,645
32.87%
2,368,991
31.59%
1,800,307
58.50%
Dividends
(1,077,807)
(829,082)
(497,449)
Dividend yield
3.01%
3.35%
4.10%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
2,377,331
2,268,400
4,408,868
Long-term debt
5,326,421
6,965,877
9,502,204
Deferred revenue
158,179
155,539
385,536
Other long-term liabilities
76,870
83,870
73,073
Net debt
3,492,566
4,727,962
7,446,815
Cash flow
Cash from operating activities
4,988,338
5,002,761
4,215,253
CAPEX
(1,856,429)
(1,570,551)
(2,175,993)
Cash from investing activities
(1,950,949)
(736,965)
(1,940,583)
Cash from financing activities
(3,041,621)
(6,949,583)
449,879
FCF
2,604,396
2,165,797
2,056,940
Balance
Cash
4,211,186
4,020,795
6,108,276
Long term investments
485,520
355,981
Excess cash
3,203,382
3,578,660
5,605,620
Stockholders' equity
14,396,215
12,518,609
14,035,383
Invested Capital
23,934,049
22,851,015
23,437,908
ROIC
12.77%
7.27%
6.82%
ROCE
14.35%
9.61%
7.57%
EV
Common stock shares outstanding
166,743
168,201
169,344
Price
214.50
45.92%
147.00
105.02%
71.70
14.17%
Market cap
35,766,447
44.65%
24,725,547
103.64%
12,141,965
15.07%
EV
39,770,601
29,931,763
20,097,169
EBITDA
6,276,443
5,037,167
4,820,916
EV/EBITDA
6.34
5.94
4.17
Interest
373,865
464,553
288,412
Interest/NOPBT
9.58%
18.27%
13.10%