XTAI6655
Market cap313mUSD
Dec 25, Last price
132.00TWD
1D
1.93%
1Q
-5.04%
IPO
86.33%
Name
Keding Enterprises Co Ltd
Chart & Performance
Profile
Keding Enterprises Co., Ltd. manufactures and sells painted veneer boards, wooden floors, and other wood-related products. The company was founded in 2002 and is headquartered in New Taipei City, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,374,947 -2.39% | 2,433,029 6.83% | 2,277,463 9.06% | |||||||
Cost of revenue | 1,997,547 | 1,958,953 | 1,707,906 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 377,400 | 474,076 | 569,557 | |||||||
NOPBT Margin | 15.89% | 19.49% | 25.01% | |||||||
Operating Taxes | 61,478 | 108,081 | 101,183 | |||||||
Tax Rate | 16.29% | 22.80% | 17.77% | |||||||
NOPAT | 315,922 | 365,995 | 468,374 | |||||||
Net income | 248,604 -36.21% | 389,694 -27.44% | 537,067 82.09% | |||||||
Dividends | (418,334) | (280,113) | (1,119,496) | |||||||
Dividend yield | 4.47% | 2.78% | 18.47% | |||||||
Proceeds from repurchase of equity | (100,798) | 26,609 | ||||||||
BB yield | 1.08% | -0.26% | ||||||||
Debt | ||||||||||
Debt current | 1,244,221 | 919,670 | 521,300 | |||||||
Long-term debt | 2,571,351 | 2,849,701 | 2,403,330 | |||||||
Deferred revenue | 791 | 791 | ||||||||
Other long-term liabilities | 9,299 | 10,775 | 8,167 | |||||||
Net debt | 3,682,778 | 3,441,974 | 2,721,182 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 634,933 | 445,560 | 756,754 | |||||||
CAPEX | (493,621) | (1,041,928) | (279,488) | |||||||
Cash from investing activities | (484,936) | (997,526) | (88,048) | |||||||
Cash from financing activities | (188,822) | 568,024 | (1,054,971) | |||||||
FCF | (47,453) | (599,664) | 383,941 | |||||||
Balance | ||||||||||
Cash | 132,794 | 162,708 | 141,661 | |||||||
Long term investments | 164,689 | 61,787 | ||||||||
Excess cash | 14,047 | 205,746 | 89,575 | |||||||
Stockholders' equity | 1,969,977 | 2,057,962 | 1,942,894 | |||||||
Invested Capital | 5,855,455 | 5,273,639 | 4,348,947 | |||||||
ROIC | 5.68% | 7.61% | 10.75% | |||||||
ROCE | 6.41% | 8.63% | 12.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 78,340 | 77,921 | 75,689 | |||||||
Price | 119.50 -7.72% | 129.50 61.67% | 80.10 57.06% | |||||||
Market cap | 9,361,630 -7.23% | 10,090,770 66.44% | 6,062,689 64.17% | |||||||
EV | 13,047,953 | 13,534,068 | 8,783,871 | |||||||
EBITDA | 500,999 | 598,325 | 696,823 | |||||||
EV/EBITDA | 26.04 | 22.62 | 12.61 | |||||||
Interest | 61,327 | 43,786 | 29,815 | |||||||
Interest/NOPBT | 16.25% | 9.24% | 5.23% |