Hotai Motor Co.,Ltd. Website

Hotai Motor Co.,Ltd.

TWSE-2207

Basic

  • Market Cap

    NT$356.55B

  • EV

    NT$664.28B

  • Shares Out

    557.1M

  • Revenue

    NT$281.84B

  • Employees

Margins

  • Gross

    20.89%

  • EBITDA

    17.3%

  • Operating

    12.79%

  • Pre-Tax

    10.89%

  • Net

    8.4%

  • FCF

    -9.56%

Returns (5Yr Avg)

  • ROA

    3.08%

  • ROTA

    11.83%

  • ROE

    11.73%

  • ROCE

    17.76%

  • ROIC

    4.49%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    NT$750

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    NT$32.99B

  • Net Debt

    NT$273.5B

  • Debt/Equity

    3.07

  • EBIT/Interest

    5.89

Growth (CAGR)

  • Rev 3Yr

    5.47%

  • Rev 5Yr

    9.02%

  • Rev 10Yr

    6.8%

  • Dil EPS 3Yr

    15.45%

  • Dil EPS 5Yr

    19.24%

  • Dil EPS 10Yr

    11.76%

  • Rev Fwd 2Yr

    3.87%

  • EBITDA Fwd 2Yr

    14.75%

  • EPS Fwd 2Yr

    5.21%

  • EPS LT Growth Est

    6.2%

Dividends

  • Yield

  • Payout

    47.05%

  • DPS

    NT$20

  • DPS Growth 3Yr

    6.27%

  • DPS Growth 5Yr

    11.2%

  • DPS Growth 10Yr

    4.94%

  • DPS Growth Fwd 2Yr

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Operating Revenues

195,482.5

210,378.8

220,560.6

214,889.3

241,767.3

243,620.6

Insurance Division Revenues

6,267.5

7,632.2

9,057.1

9,916.1

9,854.7

9,654.2

Gain (Loss) on Sale of Investment, Total

387.2

852.8

1,197.1

343.6

1,012.7

1,461

Interest And Invest. Income

9,377

9,877.5

12,392.2

16,457.2

21,189.5

22,282.6

Other Revenues, Total

1,967.5

2,594.7

3,103.8

3,705.8

4,754.7

4,825.5

Total Revenues

213,481.7

231,336

246,310.8

245,312

278,578.8

281,843.8

Total Revenues % Chg.

14.2%

8.4%

6.5%

-0.4%

13.6%

11.9%

Cost of Goods Sold, Total

172,399.2

185,545.5

192,811.5

186,634.5

213,104.4

215,298.1

Insurance Division Operating Expenses, Total

6,288

7,538.6

9,834.7

50,859

8,278

7,662.3

Gross Profit

34,794.5

38,251.9

43,664.6

7,818.6

57,196.4

58,883.4

Selling General & Admin Expenses, Total

14,307

14,233.3

16,017

16,006.4

18,560

18,969.1

Provision for Bad Debts

1,070.7

1,371

1,138.4

1,858

3,446.4

3,906

R&D Expenses

96.5

95.2

110.9

122.7

136.1

142.7

Other Operating Expenses

280.4

42.8

103.9

77.3

246.8

-182.8

Other Operating Expenses, Total

15,754.6

15,742.3

17,370.1

18,064.4

22,389.3

22,835

Operating Income

19,040

22,509.6

26,294.5

-10,245.8

34,807.1

36,048.4

Interest Expense, Total

-2,061.8

-1,862

-1,930

-3,195.3

-5,741.1

-6,120.1

Interest And Investment Income

Net Interest Expenses

-2,061.8

-1,862

-1,930

-3,195.3

-5,741.1

-6,120.1

Income (Loss) On Equity Invest.

Currency Exchange Gains (Loss)

362.7

446.5

586.1

439.5

711.8

542

Other Non Operating Income (Expenses)

540

-465.8

-465.8

EBT, Excl. Unusual Items

17,340.9

21,094.1

24,950.6

-12,461.6

29,311.9

30,004.6

Impairment of Goodwill

-662.3

Gain (Loss) On Sale Of Investments

-3.6

-1,103.9

114.6

Gain (Loss) On Sale Of Assets

35.7

30.8

20.1

23.1

186.7

568.7

Asset Writedown

-430.2

EBT, Incl. Unusual Items

17,373

21,124.9

24,970.7

-14,634.9

29,498.7

30,687.9

Income Tax Expense

3,788.1

4,589.7

5,412.6

1,111.1

3,368.3

3,538.7

Earnings From Continuing Operations

13,584.9

16,535.2

19,558.1

-15,746

26,130.3

27,149.2

Minority Interest

-1,816.1

-2,686.3

-3,347.3

-3,584.2

-3,272.6

-3,469.8

Net Income

11,768.8

13,848.9

16,210.8

-19,330.2

22,857.7

23,679.4

Net Income to Common Incl Extra Items

11,768.8

13,848.9

16,210.8

-19,330.2

22,857.7

23,679.4

Net Income to Common Excl. Extra Items

11,768.8

13,848.9

16,210.8

-19,330.2

22,857.7

23,679.4

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

557.4

557.4

557.5

557.1

557.4

557.5

EPS

21.1

24.9

29.1

-34.7

41

42.5

EPS Diluted

21.1

24.8

29.1

-34.7

41

42.5

EBITDA

27,411.8

31,649.5

36,498.7

1,240

47,300.7

48,759.4

Effective Tax Rate

21.8%

21.7%

21.7%

-7.6%

11.4%

11.5%