Loading...
XTAI
8033
Market cap334mUSD
Jul 15, Last price  
64.50TWD
1D
0.47%
1Q
4.88%
Jan 2017
650.00%
IPO
100.87%
Name

Thunder Tiger Corp

Chart & Performance

D1W1MN
P/E
137.19
P/S
7.91
EPS
0.47
Div Yield, %
—
Shrs. gr., 5y
4.68%
Rev. gr., 5y
8.83%
Revenues
1.25b
+26.39%
1,337,609,0001,141,914,0001,129,631,0001,048,899,0001,058,859,0001,164,885,000886,665,000686,452,000830,805,000871,835,000815,458,000908,235,0001,183,168,0001,089,373,000985,135,0001,245,153,000
Net income
72m
P
-47,920,000-188,953,000-85,856,000-167,140,00019,574,000-158,641,000-189,722,000-195,430,000-88,526,000-48,783,000-46,379,00024,471,00022,177,00024,440,000-25,872,00071,759,000
CFO
78m
P
115,051,000-39,748,000-9,523,0008,245,00012,441,000-168,576,000-111,277,000-70,630,000-34,079,00051,975,000-2,289,00034,245,00031,500,00021,659,000-96,136,00078,290,000
Dividend
Jul 14, 20090.184228 TWD/sh

Profile

Thunder Tiger Corp. primarily manufactures and sells RC cars worldwide. It also offers boats, which include speedboats, sail yachts, and submarines; helicopters; quadcopters; airplanes, such as gliders and park flyers; electronics; and submarines, as well as accessories. The company was formerly known as Thunder Tiger Model Company Limited and changed its name to Thunder Tiger Corp. in 1997. Thunder Tiger Corp. was founded in 1979 and is headquartered in Taichung City, Taiwan.
URL
https://www.thundertiger.com/
IPO date
Jan 10, 2003
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
1,245,153
26.39%
985,135
-9.57%
1,089,373
-7.93%
Cost of revenue
1,206,686
1,040,949
1,070,872
Unusual Expense (Income)
NOPBT
38,467
(55,814)
18,501
NOPBT Margin
3.09%
1.70%
Operating Taxes
29,508
(893)
12,050
Tax Rate
76.71%
65.13%
NOPAT
8,959
(54,921)
6,451
Net income
71,759
-377.36%
(25,872)
-205.86%
24,440
10.20%
Dividends
Dividend yield
Proceeds from repurchase of equity
357,901
BB yield
-4.51%
Debt
Debt current
513,168
403,239
385,050
Long-term debt
546,158
409,056
148,708
Deferred revenue
1
Other long-term liabilities
10,606
9,265
5,061
Net debt
529,003
373,800
97,954
Cash flow
Cash from operating activities
78,290
(96,136)
21,659
CAPEX
(78,202)
(314,704)
(81,626)
Cash from investing activities
(137,372)
(301,876)
(311,135)
Cash from financing activities
114,267
396,294
235,909
FCF
(267,173)
(316,231)
(64,375)
Balance
Cash
481,873
356,409
291,341
Long term investments
48,450
82,086
144,463
Excess cash
468,065
389,238
381,335
Stockholders' equity
1,067,019
965,436
1,004,591
Invested Capital
1,897,668
1,627,242
1,125,294
ROIC
0.51%
0.61%
ROCE
1.61%
1.22%
EV
Common stock shares outstanding
145,938
140,712
135,443
Price
69.90
23.94%
56.40
31.93%
42.75
148.55%
Market cap
10,201,073
28.54%
7,936,157
37.06%
5,790,184
169.12%
EV
10,905,828
8,449,872
6,038,609
EBITDA
125,033
30,786
98,066
EV/EBITDA
87.22
274.47
61.58
Interest
20,031
13,655
10,538
Interest/NOPBT
52.07%
56.96%