Formosa Oilseed Processing Co., Ltd.

1225.TW

1225.TWFormosa Oilseed Processing Co., Ltd. TW flag

Taiwan

46.00

TWD

+0.25

(+0.55%)

1.78EPS

25.84P/E

10.56BMarket Cap

Jun 26Next 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

TW0001225001

Return %

Stock

S&P500

-13.86

25.29

-11.21

38.11

50.47

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	74.17	75.57	69.82	57.38	47.4	47.55	46.84	48.96	46.36	44.48	57.06	66.51	63.33	57.45
Basic EPS, GAAP	0.22	0.2	0.31	0.21	2.43	1.68	1.08	1.11	1.48	1.64	1.97	1.61	1.6	1.78
Free Cash Flow per Basic Share	0.11	-1.02	3.97	0.1	1.68	2.16	0.02	3.01	-1.22	0.39	-3.99	-0.89	4.13	1.18
Dividend per Share	0.36	0.28	- -	- -	- -	0.95	1.19	- -	1.1	1.24	1.33	1.52	1.43	- -
Book Value per Share	9.61	9.77	11.4	10.42	11.98	12.44	12.16	11.98	12.16	12.43	12.91	12.84	12.85	12.49
Tangible Book Value per Share	12.93	12.78	13.25	13.57	15.14	16.02	15.84	15.68	15.89	16.26	16.86	16.77	17.12	16.98
Basic Weighted Avg Shares	197	197	204	216	230	230	230	230	230	230	230	230	230	230
Sales/Revenue/Turnover	14,590	14,868	14,209	12,407	10,884	10,919	10,757	11,244	10,647	10,213	13,104	15,274	14,544	13,188
Operating Margin (%)	0.56	0.53	1.06	0.94	8.24	5.59	4.36	3.01	4.16	4.94	4.04	2.36	3.18	3.9
Depreciation Expense	150	140	130	129	125	117	114	117	131	132	131	178	193	196
Net Income, GAAP	43	40	62	45	558	385	247	256	339	376	453	369	368	409
Effective Tax Rate (%)	40.58	16.9	25.86	22.57	32.29	21.86	23.42	20.77	19.81	25.82	18.39	17.68	16.5	17.77
Profit Margin (%)	0.3	0.27	0.44	0.36	5.13	3.53	2.29	2.27	3.18	3.68	3.46	2.42	2.53	3.1
Working Capital	1,436	1,598	805	1,531	2,513	2,224	2,020	2,236	2,021	1,271	1,321	1,677	1,741	1,367
LT Debt	1,944	2,036	1,088	1,487	1,310	824	647	751	1,295	958	1,177	1,677	1,542	1,110
Total Equity	2,543	2,515	2,697	2,934	3,477	3,678	3,638	3,601	3,648	3,733	3,872	3,852	3,933	3,900
Return on Invested Capital (%)	0.8	1.06	1.85	1.54	10.26	8.05	5.9	4.47	5.62	5.33	5.55	3.44	4.56	5.44
Return on Capital (%)	1.54	1.55	1.66	1.33	10.06	5.65	3.43	4.17	5.3	5.43	6.04	5.41	4.93	5.78
Return on Common Equity (%)	2.25	2.11	2.93	1.97	22.32	13.74	8.74	9.22	12.23	13.31	15.58	12.48	12.48	14.4

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	0.91%	6.14%	-4.78%
Net Income, GAAP	109.3%	9.04%	-0.3%
Free Cash Flow	1,434.13%	-409.39%	-565.46%
Total Cash Common Dividend	- -	4.15%	-6.25%
Total Equity	3.99%	1.79%	2.09%

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. Chih-Pin Chang
Full Time Employees: 450
Sector: Consumer Defensive
Industry: Packaged Foods
Address: No.150, Nanjing East Road Taipei Taiwan, Province of China 104
IPO Date: Jan 4, 2000
Website: fopco.com.tw
Similar Companies: Royal Group Co.,Ltd. (002329.SZ)
ORIOR AG (ORON.SW)
Bega Cheese Limited (BGA.AX)
Emergence Global Enterprises Inc. (ELOAF)
Ishii Food Co., Ltd. (2894.T)
Eagle Cold Storage Enterprise Co., Ltd. (8905.TWO)
Business: Formosa Oilseed Processing Co., Ltd. produces and sells oil and feed products in Taiwan. It offers soybean and palm oil; soybean meat; and feed products, such as soybean, corn, wheat, and barley. The company was founded in 1988 and is based in Taipei City, 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	74.17	75.57	69.82	57.38	47.4	47.55	46.84	48.96	46.36	44.48	57.06	66.51	63.33	57.45
Basic EPS, GAAP	0.22	0.2	0.31	0.21	2.43	1.68	1.08	1.11	1.48	1.64	1.97	1.61	1.6	1.78
Free Cash Flow per Basic Share	0.11	-1.02	3.97	0.1	1.68	2.16	0.02	3.01	-1.22	0.39	-3.99	-0.89	4.13	1.18
Dividend per Share	0.36	0.28	- -	- -	- -	0.95	1.19	- -	1.1	1.24	1.33	1.52	1.43	- -
Book Value per Share	9.61	9.77	11.4	10.42	11.98	12.44	12.16	11.98	12.16	12.43	12.91	12.84	12.85	12.49
Tangible Book Value per Share	12.93	12.78	13.25	13.57	15.14	16.02	15.84	15.68	15.89	16.26	16.86	16.77	17.12	16.98
Basic Weighted Avg Shares	197	197	204	216	230	230	230	230	230	230	230	230	230	230
Sales/Revenue/Turnover	14,590	14,868	14,209	12,407	10,884	10,919	10,757	11,244	10,647	10,213	13,104	15,274	14,544	13,188
Operating Margin (%)	0.56	0.53	1.06	0.94	8.24	5.59	4.36	3.01	4.16	4.94	4.04	2.36	3.18	3.9
Depreciation Expense	150	140	130	129	125	117	114	117	131	132	131	178	193	196
Net Income, GAAP	43	40	62	45	558	385	247	256	339	376	453	369	368	409
Effective Tax Rate (%)	40.58	16.9	25.86	22.57	32.29	21.86	23.42	20.77	19.81	25.82	18.39	17.68	16.5	17.77
Profit Margin (%)	0.3	0.27	0.44	0.36	5.13	3.53	2.29	2.27	3.18	3.68	3.46	2.42	2.53	3.1
Working Capital	1,436	1,598	805	1,531	2,513	2,224	2,020	2,236	2,021	1,271	1,321	1,677	1,741	1,367
LT Debt	1,944	2,036	1,088	1,487	1,310	824	647	751	1,295	958	1,177	1,677	1,542	1,110
Total Equity	2,543	2,515	2,697	2,934	3,477	3,678	3,638	3,601	3,648	3,733	3,872	3,852	3,933	3,900
Return on Invested Capital (%)	0.8	1.06	1.85	1.54	10.26	8.05	5.9	4.47	5.62	5.33	5.55	3.44	4.56	5.44
Return on Capital (%)	1.54	1.55	1.66	1.33	10.06	5.65	3.43	4.17	5.3	5.43	6.04	5.41	4.93	5.78
Return on Common Equity (%)	2.25	2.11	2.93	1.97	22.32	13.74	8.74	9.22	12.23	13.31	15.58	12.48	12.48	14.4

	Mar'24	Jun'24	Sep'24
Total Current Assets	4,382	4,729	4,943
Accounts Receivable, Net	1,423	1,272	1,282
Cash, Cash Equivalents & STI	797	875	1,412
Inventories	1,602	2,029	1,800
Total Current Liabilities	2,646	3,322	3,576
Payables & Accruals	- -	- -	- -
ST Debt	2,194	2,504	3,101
Deferred Revenue	- -	- -	- -

	Mar'24	Jun'24	Sep'24
ST Debt	2,194	2,504	3,101
LT Borrowings	1,195	1,004	874
LT Finance Leases	234	238	236
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	230	230	230
Market Capitalization	12,954	24,763	31,677

Year	Q1	Q2	Q3	Q4	FY
2022	3,506	3,808	3,930	4,030	15,274
2023	3,797	3,483	3,633	3,631	14,544
2024	3,344	3,041	3,173	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	0.89	0.64	-0.05	- -	1.61
2023	0.28	0.17	0.56	- -	1.6
2024	0.31	0.59	0.3	- -	- -

Formosa Oilseed Processing Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Quarterly Earnings Per Share

Year

Working Capital

Capital Structure

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year