Fwusow Industry Co., Ltd.

1219.TW

1219.TWFwusow Industry Co., Ltd. TW flag

Taiwan

14.30

TWD

-0.30

(-2.05%)

0.59EPS

24.24P/E

4.88BMarket Cap

Mar 12Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

TW0001219004

Return %

Stock

S&P500

-22.28

25.29

-22.41

38.11

-17.10

83.13

Use logarithmic scale

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	29.91	30.56	30.77	31.42	29	32.1	32	34.28	35.89	36.11	43.31	49.82	47.81	42.94
Basic EPS, GAAP	1.61	-0.16	0.08	0.41	0.29	0.46	0.42	-0.03	0.59	1.8	0.95	0.94	0.92	0.6
Free Cash Flow per Basic Share	-1.64	-0.94	1.86	-1.05	-4.29	0.23	-2.28	-0.32	-0.95	1.85	-0.68	-1.52	0.57	-0.6
Dividend per Share	0.37	0.44	0.09	0.14	0.17	0.23	0.28	0.28	0.09	0.38	0.94	1.04	0.47	- -
Book Value per Share	11.38	10.78	10.77	9.86	9.89	9.84	10.04	9.59	10.08	11.46	11.28	11.1	11.45	11.35
Tangible Book Value per Share	11.56	10.93	10.94	11.74	11.69	11.27	11.58	11.08	11.5	12.92	13.02	12.84	13.26	13.32
Basic Weighted Avg Shares	342	342	342	336	336	342	338	342	342	341	341	341	341	337
Sales/Revenue/Turnover	10,219	10,439	10,511	10,544	9,733	10,966	10,823	11,710	12,259	12,324	14,779	16,999	16,314	14,492
Operating Margin (%)	-1.29	-0.78	-0.17	0.89	0.64	0.69	0.1	-0.83	0.3	2.7	2	1.86	2.18	0.85
Depreciation Expense	67	93	94	102	111	152	191	213	269	263	283	287	312	331
Net Income, GAAP	552	-53	28	136	98	156	141	-11	203	615	323	322	313	202
Effective Tax Rate (%)	- -	- -	- -	14.39	33.16	38.71	3.28	- -	19.31	16.35	20.46	18.77	15.22	17.29
Profit Margin (%)	5.4	-0.51	0.27	1.29	1	1.42	1.3	-0.1	1.66	4.99	2.18	1.89	1.92	1.39
Working Capital	2,740	2,415	2,379	2,488	2,034	2,090	2,028	1,635	1,742	2,141	2,245	1,955	2,028	1,999
LT Debt	450	350	400	611	953	1,443	1,904	1,919	1,838	1,675	1,607	1,468	1,429	1,520
Total Equity	3,960	3,744	3,736	3,940	3,924	3,877	3,948	3,817	3,959	4,443	4,474	4,434	4,601	4,572
Return on Invested Capital (%)	- -	- -	- -	1.66	0.71	0.7	0.15	- -	0.38	3.58	2.98	2.95	3.32	1.18
Return on Capital (%)	- -	- -	- -	3.5	2.72	4.55	4.1	- -	4.29	9.68	5.4	4.75	4.29	4.22
Return on Common Equity (%)	15.78	-1.4	0.76	3.89	2.95	4.67	4.16	-0.34	6.04	16.73	8.32	8.43	8.12	5.27

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	4.83%	7.23%	-4.03%
Net Income, GAAP	-145.92%	-351.2%	-2.91%
Free Cash Flow	-135.91%	-49.98%	-137.23%
Total Cash Common Dividend	47.39%	67.7%	-54.55%
Total Equity	2.19%	3.91%	3.77%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. James Chao
Full Time Employees: 922
Sector: Consumer Defensive
Industry: Packaged Foods
Address: No.45, Shatian Road Taichung Taiwan, Province of China 433
IPO Date: Jan 4, 2000
Website: fwusow.com.tw
Similar Companies: Glanbia plc (GLAPF)
Herbalife Nutrition Ltd. (HLF)
Chubu Shiryo Co., Ltd. (2053.T)
Palash Securities Limited (PALASHSECU.NS)
Beingmate Co., Ltd. (002570.SZ)
Koios Beverage Corp. (FITSF)
Business: Fwusow Industry Co., Ltd. manufactures and sells animal feeds, pet foods, cooking oils, soy flour, processed barley products, grain cereals, and organic fertilizers in Taiwan. The company provides vegetable, peanut, sunflower, olive, palm, and sesame oils; bonito food products; and cereals. It also offers dog and cat foods; and aquarium fish, Koi, bird, animal, duck, pig, poultry, and other feeds. In addition, the company offers organic, biotech, instant water soluble, liquid, and gardening fertilizers, as well as organic compound compost products and substrates. Further, it engages in the eco and contract farming activities. The company was founded in 1920 and is headquartered in Taichung, Taiwan.

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	29.91	30.56	30.77	31.42	29	32.1	32	34.28	35.89	36.11	43.31	49.82	47.81	42.94
Basic EPS, GAAP	1.61	-0.16	0.08	0.41	0.29	0.46	0.42	-0.03	0.59	1.8	0.95	0.94	0.92	0.6
Free Cash Flow per Basic Share	-1.64	-0.94	1.86	-1.05	-4.29	0.23	-2.28	-0.32	-0.95	1.85	-0.68	-1.52	0.57	-0.6
Dividend per Share	0.37	0.44	0.09	0.14	0.17	0.23	0.28	0.28	0.09	0.38	0.94	1.04	0.47	- -
Book Value per Share	11.38	10.78	10.77	9.86	9.89	9.84	10.04	9.59	10.08	11.46	11.28	11.1	11.45	11.35
Tangible Book Value per Share	11.56	10.93	10.94	11.74	11.69	11.27	11.58	11.08	11.5	12.92	13.02	12.84	13.26	13.32
Basic Weighted Avg Shares	342	342	342	336	336	342	338	342	342	341	341	341	341	337
Sales/Revenue/Turnover	10,219	10,439	10,511	10,544	9,733	10,966	10,823	11,710	12,259	12,324	14,779	16,999	16,314	14,492
Operating Margin (%)	-1.29	-0.78	-0.17	0.89	0.64	0.69	0.1	-0.83	0.3	2.7	2	1.86	2.18	0.85
Depreciation Expense	67	93	94	102	111	152	191	213	269	263	283	287	312	331
Net Income, GAAP	552	-53	28	136	98	156	141	-11	203	615	323	322	313	202
Effective Tax Rate (%)	- -	- -	- -	14.39	33.16	38.71	3.28	- -	19.31	16.35	20.46	18.77	15.22	17.29
Profit Margin (%)	5.4	-0.51	0.27	1.29	1	1.42	1.3	-0.1	1.66	4.99	2.18	1.89	1.92	1.39
Working Capital	2,740	2,415	2,379	2,488	2,034	2,090	2,028	1,635	1,742	2,141	2,245	1,955	2,028	1,999
LT Debt	450	350	400	611	953	1,443	1,904	1,919	1,838	1,675	1,607	1,468	1,429	1,520
Total Equity	3,960	3,744	3,736	3,940	3,924	3,877	3,948	3,817	3,959	4,443	4,474	4,434	4,601	4,572
Return on Invested Capital (%)	- -	- -	- -	1.66	0.71	0.7	0.15	- -	0.38	3.58	2.98	2.95	3.32	1.18
Return on Capital (%)	- -	- -	- -	3.5	2.72	4.55	4.1	- -	4.29	9.68	5.4	4.75	4.29	4.22
Return on Common Equity (%)	15.78	-1.4	0.76	3.89	2.95	4.67	4.16	-0.34	6.04	16.73	8.32	8.43	8.12	5.27

	Mar'24	Jun'24	Sep'24
ST Debt	2,641	2,915	2,696
LT Borrowings	1,241	1,363	1,454
LT Finance Leases	74	70	66
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	341	341	341
Market Capitalization	6,105	6,220	5,855

Year	Q1	Q2	Q3	Q4	FY
2022	4,223	4,266	4,162	4,349	16,999
2023	4,245	4,066	4,070	3,933	16,314
2024	3,564	3,470	3,525	- -	- -

	Mar'24	Jun'24	Sep'24
Total Current Assets	5,371	5,718	5,363
Accounts Receivable, Net	1,331	1,198	1,225
Cash, Cash Equivalents & STI	949	1,027	947
Inventories	2,531	2,879	2,679
Total Current Liabilities	3,491	3,811	3,364
Payables & Accruals	- -	- -	- -
ST Debt	2,641	2,915	2,696
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	0.59	0.39	-0.1	- -	0.94
2023	0.18	0.21	0.28	- -	0.92
2024	0.14	0.17	0.04	- -	- -

Fwusow Industry Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Capital Structure

Growth Rates

(avg. rate of change)

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Working Capital