XTAI8463
Market cap118mUSD
Dec 23, Last price
25.85TWD
1D
1.37%
1Q
-10.24%
Jan 2017
49.42%
IPO
-42.54%
Name
Ruentex Materials Co Ltd
Chart & Performance
Profile
Ruentex Materials Co.,Ltd. engages in the cement, interior designing, and construction businesses in Taiwan. The company offers Portland blast furnace cement, Portland cement, and hearthstone powder. It also provides mortar material, surface powder, adhesive material, filler, non-shrinking mortar, self-leveling mud, elastic cement, and home repair products, as well as shifugrout U799 and T508 series products. The company was founded in 1992 and is headquartered in Taipei, 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 | 5,500,872 29.46% | 4,249,175 20.18% | 3,535,549 7.18% | |||||||
Cost of revenue | 5,206,947 | 4,113,246 | 3,498,088 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 293,925 | 135,929 | 37,461 | |||||||
NOPBT Margin | 5.34% | 3.20% | 1.06% | |||||||
Operating Taxes | 43,474 | 33,334 | (21,888) | |||||||
Tax Rate | 14.79% | 24.52% | ||||||||
NOPAT | 250,451 | 102,595 | 59,349 | |||||||
Net income | 114,983 11.65% | 102,987 -208.80% | (94,661) -172.47% | |||||||
Dividends | (34,500) | (115,500) | ||||||||
Dividend yield | 0.92% | 2.53% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,177,408 | 1,934,317 | 423,578 | |||||||
Long-term debt | 2,556,120 | 2,077,460 | 2,663,169 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 38,056 | 40,829 | 43,746 | |||||||
Net debt | 2,703,211 | 2,714,011 | 2,176,076 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 309,176 | (93,212) | 278,180 | |||||||
CAPEX | (339,006) | (335,093) | (269,944) | |||||||
Cash from investing activities | (258,134) | (901,245) | (474,039) | |||||||
Cash from financing activities | (403,523) | 1,036,601 | 635,490 | |||||||
FCF | 6,082 | (292,754) | (88,804) | |||||||
Balance | ||||||||||
Cash | 300,262 | 727,743 | 610,599 | |||||||
Long term investments | 730,055 | 570,023 | 300,072 | |||||||
Excess cash | 755,273 | 1,085,307 | 733,894 | |||||||
Stockholders' equity | 2,027,412 | 1,831,808 | 1,803,260 | |||||||
Invested Capital | 5,479,608 | 5,394,713 | 4,788,417 | |||||||
ROIC | 4.61% | 2.01% | 1.26% | |||||||
ROCE | 4.71% | 2.10% | 0.68% | |||||||
EV | ||||||||||
Common stock shares outstanding | 150,053 | 150,020 | 150,000 | |||||||
Price | 24.95 5.05% | 23.75 -22.00% | 30.45 -18.58% | |||||||
Market cap | 3,743,822 5.08% | 3,562,975 -21.99% | 4,567,500 -19.26% | |||||||
EV | 6,769,267 | 6,613,881 | 6,999,911 | |||||||
EBITDA | 547,674 | 365,179 | 254,156 | |||||||
EV/EBITDA | 12.36 | 18.11 | 27.54 | |||||||
Interest | 64,286 | 40,654 | 22,494 | |||||||
Interest/NOPBT | 21.87% | 29.91% | 60.05% |