XTAI9944
Market cap65mUSD
Dec 24, Last price
20.30TWD
1D
0.50%
1Q
-0.74%
Jan 2017
-4.07%
Name
Shinih Enterprise Co Ltd
Chart & Performance
Profile
Shinih Enterprise Co., Ltd. manufactures and sells non-woven products in Taiwan and internationally. It provides functional insulation products under the THERMOLITE and CLOMAX brand names; non-woven clothes under the Tyvek name; and paddings, such as vertical folding technology and thermobond fiberfill products. The company also offers various automobile carpets comprising head linings, luggage mats, rear trunk upper hoods, rear trunk mats, wheel cover mats, central floor carpets, floor mats, door panels, and bonnet coverings. In addition, it provides spun bound fabric products, such as electrical materials, agriculture cover fabrics, building construction fabrics, and floor fabrics, as well as medical products, daily usage products, and dye printing non-woven fabric products. Further, the company offers various bedding products under the DACRON and CLOMAX brand names. The company was founded in 1962 and is headquartered in Taoyuan 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 | 2,114,906 -19.59% | 2,630,253 0.65% | 2,613,247 11.31% | |||||||
Cost of revenue | 2,203,493 | 2,513,308 | 2,562,055 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (88,587) | 116,945 | 51,192 | |||||||
NOPBT Margin | 4.45% | 1.96% | ||||||||
Operating Taxes | 195,211 | 203,226 | 269,061 | |||||||
Tax Rate | 173.78% | 525.59% | ||||||||
NOPAT | (283,798) | (86,281) | (217,869) | |||||||
Net income | 157,614 -29.76% | 224,400 -56.28% | 513,224 580.24% | |||||||
Dividends | (111,204) | (105,603) | (43,643) | |||||||
Dividend yield | 5.18% | 4.86% | 1.66% | |||||||
Proceeds from repurchase of equity | (6,461) | 189,487 | ||||||||
BB yield | 0.30% | -7.19% | ||||||||
Debt | ||||||||||
Debt current | 1,060,994 | 723,971 | 670,234 | |||||||
Long-term debt | 929,088 | 1,169,293 | 1,110,342 | |||||||
Deferred revenue | 8,218 | 8,572 | 8,650 | |||||||
Other long-term liabilities | 12,307 | 12,698 | 15,536 | |||||||
Net debt | (143,531) | (182,790) | 836,974 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 65,658 | 223,247 | 84,791 | |||||||
CAPEX | (174,115) | (232,935) | (268,106) | |||||||
Cash from investing activities | 70,591 | 983,365 | 82,811 | |||||||
Cash from financing activities | 4,863 | (37,110) | (63,442) | |||||||
FCF | (705,870) | 184,370 | (81,695) | |||||||
Balance | ||||||||||
Cash | 2,133,613 | 2,238,525 | 1,524,965 | |||||||
Long term investments | (162,471) | (581,363) | ||||||||
Excess cash | 2,027,868 | 1,944,541 | 812,940 | |||||||
Stockholders' equity | 2,855,973 | 3,560,876 | 3,345,128 | |||||||
Invested Capital | 3,414,945 | 3,136,355 | 3,945,830 | |||||||
ROIC | ||||||||||
ROCE | 2.26% | 1.06% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 106,246 | 106,254 | 109,644 | |||||||
Price | 20.20 -1.22% | 20.45 -14.97% | 24.05 6.89% | |||||||
Market cap | 2,146,169 -1.23% | 2,172,894 -17.60% | 2,636,938 7.23% | |||||||
EV | 2,082,744 | 2,064,321 | 3,540,204 | |||||||
EBITDA | 121,662 | 315,248 | 245,971 | |||||||
EV/EBITDA | 17.12 | 6.55 | 14.39 | |||||||
Interest | 29,134 | 23,745 | 16,426 | |||||||
Interest/NOPBT | 20.30% | 32.09% |