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

Fwusow Industry Co., Ltd.

1219.TW

(Taiwan)

Recent

price

14.30

P/E

ratio

24.24

div

yld

3.39%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 01/24

Stock

S&P500

-22.28

25.25

-22.41

38.23

-17.10

84.92

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
28.02	27.21	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	Revenue per Share
0.73	0.66	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	Basic EPS, GAAP
2.76	-0.9	-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	Free Cash Flow per Basic Share
- -	0.26	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	- -	Dividend per Share
8.76	9.09	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	Book Value per Share
10.58	10.93	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	Tangible Book Value per Share
342	342	342	342	342	336	336	342	338	342	342	341	341	341	341	337	Basic Weighted Avg Shares
9,572	9,297	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	Sales/Revenue/Turnover
2.92	2.39	-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	Operating Margin (%)
70	70	67	93	94	102	111	152	191	213	269	263	283	287	312	331	Depreciation Expense
249	227	552	-53	28	136	98	156	141	-11	203	615	323	322	313	202	Net Income, GAAP
29.93	22.03	- -	- -	- -	14.39	33.16	38.71	3.28	- -	19.31	16.35	20.46	18.77	15.22	17.29	Effective Tax Rate (%)
2.6	2.44	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	Profit Margin (%)
2,336	2,404	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	Working Capital
400	375	450	350	400	611	953	1,443	1,904	1,919	1,838	1,675	1,607	1,468	1,429	1,520	LT Debt
3,644	3,748	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	Total Equity
- -	3.72	- -	- -	- -	1.66	0.71	0.7	0.15	- -	0.38	3.58	2.98	2.95	3.32	1.18	Return on Invested Capital (%)
- -	6.16	- -	- -	- -	3.5	2.72	4.55	4.1	- -	4.29	9.68	5.4	4.75	4.29	4.22	Return on Capital (%)
- -	7.45	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	Return on Common Equity (%)

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.

Similar Companies: Neto Malinda Trading Ltd. (NTML.TA)
Tengjun Biotechnology Corp. (TJBH)
Nestlé (Malaysia) Berhad (NSLYF)
Kerry Group plc (KRYAF)
Burcon NutraScience Corporation (BRCNF)
Aretto Wellness Inc. (RRSFF)
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.

	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

	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	- -	- -	- -	- -	1.04
2023	- -	- -	- -	- -	0.47
2024	- -	- -	- -	- -	- -

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
28.02	27.21	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	Revenue per Share
0.73	0.66	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	Basic EPS, GAAP
2.76	-0.9	-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	Free Cash Flow per Basic Share
- -	0.26	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	- -	Dividend per Share
8.76	9.09	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	Book Value per Share
10.58	10.93	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	Tangible Book Value per Share
342	342	342	342	342	336	336	342	338	342	342	341	341	341	341	337	Basic Weighted Avg Shares
9,572	9,297	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	Sales/Revenue/Turnover
2.92	2.39	-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	Operating Margin (%)
70	70	67	93	94	102	111	152	191	213	269	263	283	287	312	331	Depreciation Expense
249	227	552	-53	28	136	98	156	141	-11	203	615	323	322	313	202	Net Income, GAAP
29.93	22.03	- -	- -	- -	14.39	33.16	38.71	3.28	- -	19.31	16.35	20.46	18.77	15.22	17.29	Effective Tax Rate (%)
2.6	2.44	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	Profit Margin (%)
2,336	2,404	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	Working Capital
400	375	450	350	400	611	953	1,443	1,904	1,919	1,838	1,675	1,607	1,468	1,429	1,520	LT Debt
3,644	3,748	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	Total Equity
- -	3.72	- -	- -	- -	1.66	0.71	0.7	0.15	- -	0.38	3.58	2.98	2.95	3.32	1.18	Return on Invested Capital (%)
- -	6.16	- -	- -	- -	3.5	2.72	4.55	4.1	- -	4.29	9.68	5.4	4.75	4.29	4.22	Return on Capital (%)
- -	7.45	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	Return on Common Equity (%)

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	- -	- -

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)

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year