Loading...
XTAI
8070
Market cap968mUSD
Jun 13, Last price  
40.55TWD
1D
-2.29%
1Q
-8.88%
Jan 2017
202.61%
IPO
179.66%
Name

Chang Wah Electromaterials Inc

Chart & Performance

D1W1MN
P/E
17.96
P/S
1.66
EPS
2.26
Div Yield, %
4.83%
Shrs. gr., 5y
1.71%
Rev. gr., 5y
2.19%
Revenues
17.23b
+4.50%
8,785,628,00010,574,032,00011,912,487,00010,232,637,00012,344,737,00015,537,892,00015,880,939,00016,325,871,00016,004,507,00017,361,628,00015,080,467,00010,941,726,00014,130,623,00015,756,626,00015,464,381,00016,424,018,00020,670,509,00021,858,509,00016,490,002,00017,231,404,000
Net income
1.59b
+7.79%
472,238,000484,135,000543,820,00098,117,000431,260,000855,304,00018,279,000614,315,000440,960,000417,151,0001,027,300,000785,657,000871,502,000856,079,0001,098,144,0001,362,120,0002,488,063,0003,572,984,0001,477,214,0001,592,225,000
CFO
2.39b
-30.65%
65,869,000354,741,000-54,092,0001,725,032,000203,741,000137,134,0001,083,080,000-123,858,00052,297,000637,773,0001,414,473,0001,197,309,0001,353,329,0001,649,745,0002,015,548,0001,471,914,0002,315,042,0005,463,548,0003,444,616,0002,388,922,000
Dividend
Jun 24, 20241.96046 TWD/sh

Profile

Chang Wah Electromaterials Inc. operates as an agency for packaging materials and equipment in Taiwan. It offers various IC packaging materials; IC packaging devices, such as auto molding, trim and form, and package sawing equipment, as well as fluid dispensing systems; and TFT-LCD products. It also provides LED mold technology with liquid compound/compression mold and LED lead frames for ejection molding; EMC LED lead frames for transfer molding; IC packing material; and solar power systems. In addition, it trades in electrical, telecommunication, and semiconductor materials and parts; and retails synthetic resin, and electronic materials and components. Further, it imports and exports, trades, leases, manufactures, and sells electrical appliances, telecommunications equipment, and mechanical parts. The company was incorporated in 1989 and is based in Kaohsiung, Taiwan.
URL
https://www.cwei.com.tw/
IPO date
Feb 20, 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
17,231,404
4.50%
16,490,002
-24.56%
21,858,509
5.75%
Cost of revenue
15,298,130
14,799,457
18,463,978
Unusual Expense (Income)
NOPBT
1,933,274
1,690,545
3,394,531
NOPBT Margin
11.22%
10.25%
15.53%
Operating Taxes
506,754
439,297
928,479
Tax Rate
26.21%
25.99%
27.35%
NOPAT
1,426,520
1,251,248
2,466,052
Net income
1,592,225
7.79%
1,477,214
-58.66%
3,572,984
43.61%
Dividends
(1,645,722)
(1,666,711)
(1,378,839)
Dividend yield
5.19%
6.79%
6.64%
Proceeds from repurchase of equity
(39,724)
(562,280)
(820,034)
BB yield
0.13%
2.29%
3.95%
Debt
Debt current
2,750,949
5,155,126
3,435,742
Long-term debt
7,500,044
6,522,034
6,958,419
Deferred revenue
21,157
36,526
81,977
Other long-term liabilities
51,879
39,844
41,588
Net debt
(11,831,927)
(13,095,128)
(8,544,948)
Cash flow
Cash from operating activities
2,388,922
3,444,616
5,463,548
CAPEX
(332,301)
(1,152,869)
(1,370,230)
Cash from investing activities
(141,339)
(2,877,616)
(3,077,809)
Cash from financing activities
(2,964,417)
(956,015)
(289,987)
FCF
1,201,843
735,742
2,710,587
Balance
Cash
10,912,449
9,939,012
8,811,810
Long term investments
11,170,471
14,833,276
10,127,299
Excess cash
21,221,350
23,947,788
17,846,184
Stockholders' equity
9,086,022
14,670,543
13,036,720
Invested Capital
23,472,677
16,486,988
13,048,735
ROIC
7.14%
8.47%
19.64%
ROCE
5.85%
5.37%
12.78%
EV
Common stock shares outstanding
697,124
702,899
685,656
Price
45.50
30.37%
34.90
15.18%
30.30
-22.11%
Market cap
31,719,133
29.30%
24,531,175
18.08%
20,775,377
-21.73%
EV
24,777,478
15,964,122
17,035,696
EBITDA
2,738,839
2,542,048
4,147,982
EV/EBITDA
9.05
6.28
4.11
Interest
196,003
191,426
113,301
Interest/NOPBT
10.14%
11.32%
3.34%