Loading...
XTAI9926
Market cap280mUSD
Dec 24, Last price  
51.00TWD
1D
-0.39%
1Q
-6.42%
Jan 2017
22.89%
Name

Shin Hai Gas Corp

Chart & Performance

D1W1MN
XTAI:9926 chart
P/E
19.57
P/S
4.00
EPS
2.61
Div Yield, %
3.92%
Shrs. gr., 5y
-0.01%
Rev. gr., 5y
0.04%
Revenues
2.29b
+2.37%
2,237,804,0002,365,659,0002,426,682,0002,734,035,0002,562,940,0002,768,619,0002,234,660,0001,973,104,0002,167,484,0002,285,333,0002,402,700,0002,197,817,0002,142,160,0002,236,558,0002,289,495,000
Net income
468m
+3.40%
256,555,000309,982,000273,535,000303,730,000215,052,000266,260,000319,397,000305,082,000362,141,000326,819,000363,711,000419,729,000448,504,000452,348,000467,741,000
CFO
1.01b
+5.41%
334,034,000435,633,000326,605,000447,379,000574,672,000868,159,000665,789,000701,580,000759,787,000782,702,000858,386,0001,092,665,000883,067,000961,503,0001,013,504,000
Dividend
Jul 15, 20242 TWD/sh
Earnings
Jun 13, 2025

Profile

Shin Hai Gas Corporation engages in the supply of natural gas in Taiwan. The company also offers interrupting devices, microcomputer gas meters, safety equipment, stoves, cloth dryers, and other related safety equipment, as well as telecom services. It supplies natural gas to approximately 260,000 household and business customers in the Taipei County cities of Sanchong, Banqiao, and Xinzhuang. The company was founded in 1966 and is headquartered in New Taipei City, Taiwan.
URL
https://www.shinhaigas.com.tw/
IPO date
Apr 08, 1998
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,289,495
2.37%
2,236,558
4.41%
2,142,160
-2.53%
Cost of revenue
1,801,059
1,762,495
1,675,826
Unusual Expense (Income)
NOPBT
488,436
474,063
466,334
NOPBT Margin
21.33%
21.20%
21.77%
Operating Taxes
104,456
101,191
98,392
Tax Rate
21.39%
21.35%
21.10%
NOPAT
383,980
372,872
367,942
Net income
467,741
3.40%
452,348
0.86%
448,504
6.86%
Dividends
(359,008)
(359,008)
(323,107)
Dividend yield
3.56%
3.86%
3.64%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
6,592
7,046
3,161
Long-term debt
8,148
2,488
2,220
Deferred revenue
2,055,315
2,022,770
1,985,248
Other long-term liabilities
118,755
123,860
101,351
Net debt
(4,184,976)
(1,725,337)
(1,788,960)
Cash flow
Cash from operating activities
1,013,504
961,503
883,067
CAPEX
(444,266)
(378,404)
(381,531)
Cash from investing activities
(610,656)
(698,400)
(418,015)
Cash from financing activities
(358,762)
(359,167)
(322,525)
FCF
290,541
330,200
303,862
Balance
Cash
2,886,733
2,448,035
2,368,479
Long term investments
1,312,983
(713,164)
(574,138)
Excess cash
4,085,241
1,623,043
1,687,233
Stockholders' equity
3,902,406
3,531,477
3,597,713
Invested Capital
2,184,073
4,010,267
3,948,199
ROIC
12.40%
9.37%
9.33%
ROCE
8.02%
8.42%
8.23%
EV
Common stock shares outstanding
180,049
180,075
180,084
Price
56.00
8.53%
51.60
4.67%
49.30
1.96%
Market cap
10,082,744
8.51%
9,291,870
4.66%
8,878,141
1.91%
EV
5,897,768
7,566,533
7,089,181
EBITDA
838,171
809,656
781,808
EV/EBITDA
7.04
9.35
9.07
Interest
294
160
154
Interest/NOPBT
0.06%
0.03%
0.03%