Hotai Motor Co.,Ltd. (2207)

Basic

  • Market Cap

    NT$391.09B

  • EV

    NT$694.55B

  • Shares Out

    557.1M

  • Revenue

    NT$276.3B

  • Employees

    —

Margins

  • Gross

    15.08%

  • EBITDA

    11.83%

  • Operating

    7.39%

  • Pre-Tax

    4.99%

  • Net

    3.37%

  • FCF

    -23.38%

Returns (5Yr Avg)

  • ROA

    3.71%

  • ROE

    9.46%

  • ROCE

    16.25%

  • ROIC

    5.07%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    NT$795

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    NT$495.96

  • Earnings (Dil)

    NT$16.68

  • FCF

    -NT$115.94

  • Book Value

    NT$112.31

Growth (CAGR)

  • Rev 3Yr

    6.05%

  • Rev 5Yr

    8.15%

  • Rev 10Yr

    6.97%

  • Dil EPS 3Yr

    -11.11%

  • Dil EPS 5Yr

    -1.45%

  • Dil EPS 10Yr

    2.41%

  • Rev Fwd 2Yr

    8.77%

  • EBITDA Fwd 2Yr

    —

  • EPS Fwd 2Yr

    -4.63%

  • EPS LT Growth Est

    6.2%

Dividends

  • Yield

    —

  • Payout

    11.75%

  • DPS

    NT$1.96

  • DPS Growth 3Yr

    -47.72%

  • DPS Growth 5Yr

    -30.12%

  • DPS Growth 10Yr

    -13.96%

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

171,734.3

195,482.5

210,378.8

220,560.6

214,889.3

238,860.1

Insurance Division Revenues

4,929.7

6,267.5

7,632.2

9,057.1

9,916.1

9,907.4

Gain (Loss) on Sale of Investment, Total

474.7

387.2

852.8

1,197.1

1,050.8

2,852.8

Interest And Invest. Income

8,194.4

9,377.0

9,877.5

12,392.2

16,457.2

19,997.7

Other Revenues, Total

1,660.1

1,967.5

2,594.7

3,103.8

3,705.8

4,681.6

Total Revenues

186,993.1

213,481.7

231,336.0

246,310.8

246,019.2

276,299.7

Total Revenues % Chg.

3.6%

14.2%

8.4%

6.5%

-0.1%

16.7%

Cost of Goods Sold, Total

150,516.6

172,399.2

185,545.5

192,811.5

186,634.5

210,086.7

Insurance Division Operating Expenses, Total

5,025.8

6,288.0

7,538.6

9,834.7

50,859.0

24,535.3

Gross Profit

31,450.7

34,794.5

38,251.9

43,664.6

8,525.8

41,677.7

Selling General & Admin Expenses, Total

13,172.1

14,307.0

14,233.3

16,017.0

16,006.4

17,877.0

Provision for Bad Debts

875.8

1,070.7

1,371.0

1,138.4

1,858.2

3,079.9

R&D Expenses

60.7

96.5

95.2

110.9

122.7

139.5

Other Operating Expenses

109.3

280.4

42.8

103.9

77.3

166.8

Other Operating Expenses, Total

14,217.9

15,754.6

15,742.3

17,370.1

18,064.6

21,263.2

Operating Income

17,232.8

19,040.0

22,509.6

26,294.5

-9,538.8

20,414.5

Interest Expense, Total

-1,840.8

-2,061.8

-1,862.0

-1,930.0

-3,195.3

-5,262.3

Interest And Investment Income

—

—

—

—

—

—

Net Interest Expenses

-1,840.8

-2,061.8

-1,862.0

-1,930.0

-3,195.3

-5,262.3

Income (Loss) On Equity Invest.

—

—

—

—

—

—

Currency Exchange Gains (Loss)

-11.1

362.7

446.5

586.1

439.5

812.9

Other Non Operating Income (Expenses)

—

—

—

—

-167.0

-167.0

EBT, Excl. Unusual Items

15,380.9

17,340.9

21,094.1

24,950.6

-12,461.6

15,798.1

Impairment of Goodwill

—

—

—

—

-662.3

—

Gain (Loss) On Sale Of Investments

-220.1

-3.6

—

—

-1,103.9

-2,210.7

Gain (Loss) On Sale Of Assets

34.5

35.7

30.8

20.1

23.1

192.5

Asset Writedown

—

—

—

—

-430.2

—

EBT, Incl. Unusual Items

15,195.3

17,373.0

21,124.9

24,970.7

-14,634.9

13,780.0

Income Tax Expense

3,595.4

3,788.1

4,589.7

5,412.6

1,111.1

1,089.7

Earnings From Continuing Operations

11,599.8

13,584.9

16,535.2

19,558.1

-15,746.0

12,690.2

Minority Interest

-1,574.3

-1,816.1

-2,686.3

-3,347.3

-3,584.2

-3,392.6

Net Income

10,025.5

11,768.8

13,848.9

16,210.8

-19,330.2

9,297.7

Net Income to Common Incl Extra Items

10,025.5

11,768.8

13,848.9

16,210.8

-19,330.2

9,297.7

Net Income to Common Excl. Extra Items

10,025.5

11,768.8

13,848.9

16,210.8

-19,330.2

9,297.7

Total Shares Outstanding

557.1

557.1

557.1

557.1

557.1

557.1

Weighted Avg. Shares Outstanding

557.1

557.1

557.1

557.1

557.1

557.1

Weighted Avg. Shares Outstanding Dil

557.7

557.4

557.4

557.5

557.1

557.3

EPS

18.0

21.1

24.9

29.1

-34.7

16.7

EPS Diluted

18.0

21.1

24.8

29.1

-34.7

16.7

EBITDA

25,255.4

27,411.8

31,649.5

36,498.7

1,947.0

32,685.3