YOLFTbeta
26

Eastern Media International Corp

2614 · TW · Industrials / Conglomerates

12.85TWD-0.20 (-1.53%)

Price History

Full chart

Market Stats

Previous Close13.05
Open13.05
Day Range12.75 – 13.10
52-Week Range17.65 – 24.20
Volume3.17M
Market Cap6.30B
P/E (TTM)9.44
Forward P/E7.55
EPS2.04
Dividend Yield0.00%
Beta0.30
50-Day Avg18.22
200-Day Avg19.67

About

Eastern Media International Corporation, together with its subsidiaries, provides grain trading, cargo loading and unloading contracting, pier facility transfer, commodity trading, media advertising, and leisure and tourism-related businesses in Taiwan, Hong Kong, and the United States. It operates through four segments: Warehousing Business Unit, Trading Business Unit, Media Business Unit, and Leisure and Tourism Business Unit. The Warehousing Business Unit provides ship cargo loading and unloading services and transfer of pier facilities. The Trading Business Unit is involved in the trading of commodities. The Media Business Unit offers advertising services and related program production. The Leisure and Tourism Business Unit is engaged in resort hotel and catering-related activities. The company also provides retail of pet food and supplies, pet grooming services, audiovisual singing and information leisure industry, and program production. In addition, it engages in land development; consumer goods development and sales; cross-strait trade platforms; multimedia shopping; and cosmetics, jewelry, and daily necessities. The company was formerly known as ET Internet Technology Corporation and changed its name to Eastern Media International Corporation in 2005. Eastern Media International Corporation was founded in 1975 and is headquartered in Taipei, Taiwan.

Company Details

  • SectorIndustrials
  • IndustryConglomerates
  • CEOMr. Kui-Ting Kao
  • Employees0
  • HeadquartersNo. 368, Fuxing South Road, Taipei, Taiwan, 10656, Taiwan
  • Websitehttps://www.emic.com.tw

Leadership

  • Mr. Kui-Ting KaoRepresentative Director & Deputy GM of Chairman's Office
  • Mr. Hsiang-Jui WoDeputy General Manager of Chairman's Office
  • Mr. Chia-Wei LinDeputy General Manager of General Investment Department · b. 1972
  • Ms. Hsiao-Ching HuDeputy General Manager of Chairman's Office
  • Mr. Ching-Tze HeDeputy General Manager of Warehousing Division
  • Ms. Hui-Ying ChouPresident
  • Ling WangPrincipal Financial Officer
  • Mr. Yao-Tsu ShenAccounting Supervisor
  • Su Sen TangVice President of Administration Division
  • Mr. Feng SolinaVP of Head Office, Corporate Planning and R&D Dept

Financials

Income Statement

Currency: TWD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue4.61B5.38B5.62B10.12B13.96B23.47B14.46B9.04B8.79B4.69B10.63B14.72B12.74B11.72B12.81B11.38B10.53B14.21B19.30B3.13B4.73B5.51B5.95B5.84B5.75B5.47B
Growth (%)-+16.77%+4.49%+80.01%+37.92%+68.15%-38.39%-37.47%-2.74%-46.68%+126.78%+38.39%-13.44%-8.02%+9.35%-11.17%-7.46%+34.91%+35.85%-83.79%+51.09%+16.58%+7.93%-1.81%-1.59%-4.79%
Cost of Revenue3.36B4.50B5.44B8.68B11.14B16.60B12.12B6.74B6.40B3.96B9.22B11.79B11.42B8.33B11.78B9.37B7.06B10.72B14.45B2.19B3.28B3.84B4.03B4.49B3.89B3.63B
Gross Profit------2.35B2.31B2.40B730.75M1.41B2.92B1.32B3.38B1.03B2.01B3.47B3.49B4.86B942.66M1.44B1.67B1.92B1.35B1.85B1.85B
Gross Margin------16.22%25.50%27.27%15.58%13.28%19.86%10.34%28.88%8.03%17.69%32.94%24.59%25.17%30.12%30.56%30.27%32.25%23.13%32.26%33.71%
Operating Expense------2.24B1.58B1.03B1.17B3.00B4.86B4.19B3.67B3.77B3.52B3.55B3.80B5.15B422.44M898.81M720.55M3.17B1.44B1.53B1.36B
Operating Income549.91M239.23M-835.89M2.12B2.25B104.42M730.13M1.37B-439.13M-1.59B-1.94B-2.87B-289.20M-2.74B-1.51B-76.53M-301.81M-286.07M520.21M546.13M947.71M-1.25B-90.07M325.08M483.46M
Operating Margin11.93%4.45%-8.26%15.20%9.60%0.72%8.07%15.54%-9.36%-14.93%-13.16%-22.54%-2.47%-21.41%-13.27%-0.73%-2.12%-1.48%16.62%11.55%17.19%-21.08%-1.54%5.65%8.83%
EBITDA------3.37B2.40B-1.03B363.02M-755.80M-1.16B-3.02B-48.31M-2.74B-1.64B537.20M3.23B3.19B1.37B1.81B2.29B107.75M1.39B1.91B1.75B
EBITDA Margin------23.29%26.51%-11.71%7.74%-7.11%-7.89%-23.69%-0.41%-21.36%-14.44%5.10%22.71%16.54%43.72%38.22%41.56%1.81%23.79%33.21%31.95%
Net Income---843.36M1.46B1.71B1.75B1.58B-1.79B131.71M-891.58M-1.96B-3.89B306.32M-3.59B-2.16B241.76M2.53B1.07B544.73M520.86M745.49M-1.75B-272.76M371.84M652.85M
Net Income Margin---8.33%10.48%7.30%12.13%17.50%-20.40%2.81%-8.38%-13.34%-30.50%2.61%-28.02%-18.95%2.30%17.79%5.55%17.41%11.02%13.53%-29.42%-4.67%6.47%11.93%
Interest Expense000000344.72M150.44M178.63M113.05M124.37M170.06M282.36M368.40M412.52M467.04M379.69M116.61M63.40M146.08M225.75M224.12M246.88M281.22M317.51M319.39M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%2.38%1.66%2.03%2.41%1.17%1.16%2.22%3.14%3.22%4.10%3.60%0.82%0.33%4.67%4.77%4.07%4.15%4.81%5.52%5.84%

Balance Sheet

Currency: TWD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets17.67B16.84B15.65B15.59B21.11B31.72B22.67B24.83B21.21B20.94B21.94B19.85B19.59B18.57B20.71B17.68B9.31B15.10B16.69B14.91B16.22B15.92B15.50B17.57B19.48B21.30B
Total Liabilities8.81B8.24B10.43B9.65B10.32B17.18B7.25B8.05B6.47B6.17B8.33B8.13B11.44B9.58B13.01B12.39B4.28B6.85B8.48B8.46B9.48B9.26B11.42B13.35B14.30B14.90B
Total Equity8.23B7.92B5.22B5.94B10.79B12.46B15.23B16.70B14.66B14.42B13.25B11.35B7.43B8.35B7.05B4.84B4.91B7.05B6.57B6.36B6.28B6.24B3.53B3.30B4.25B4.30B
Cash843.38M1.15B760.05M1.20B4.27B3.61B4.12B3.36B2.91B2.90B4.83B4.72B3.69B2.98B4.27B3.65B3.48B4.76B3.62B1.83B1.86B1.76B1.91B1.68B2.47B3.21B
Total Debt------4.10B4.96B4.68B3.70B4.03B4.37B5.59B6.31B7.17B7.87B1.08B2.37B3.44B7.36B8.14B8.15B10.06B11.84B12.59B13.04B
Net Debt-------28.05M1.61B1.77B796.11M-798.35M-357.84M1.90B3.33B2.90B4.22B-2.40B-2.39B-181.50M5.53B6.28B6.39B8.14B10.15B10.12B9.84B

Cash Flow

Currency: TWD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow---805.01M543.77M1.51B589.68M-572.94M1.14B221.58M954.19M680.15M-1.83B-1.68B517.19M-1.34B6.44B-2.19B93.67M1.30B1.17B981.95M1.31B1.16B2.20B1.73B
Investing Cash Flow2.10B2.64B433.25M1.03B--4.25B-486.15M-716.09M1.00B874.65M-893.28M101.81M1.27B223.84M662.51M642.51M4.63B-408.76M-1.49B-207.84M147.71M-837.52M-1.83B-1.70B-1.47B
Financing Cash Flow----3.27B791.47M-3.75B343.12M-894.42M-1.14B381.71M90.33M670.78M-5.42M451.32M36.93M-7.27B-1.04B-824.23M-1.59B-930.94M-1.22B-341.01M116.19M280.97M473.51M
Capital Expenditure2.09B444.05M20.88M44.08M116.08M488.63M803.43M2.63B223.16M284.78M2.47B199.47M119.98M86.91M271.45M158.35M140.73M195.06M376.69M229.88M389.34M241.44M971.23M1.70B1.91B2.06B
Free Cash Flow-------213.74M-3.20B916.48M-63.20M-1.52B480.68M-1.95B-1.76B245.74M-1.49B6.30B-2.39B-283.01M1.07B780.08M740.51M338.25M-266.67M288.16M-337.08M
Dividends Paid96.00K-----506.65M307.53M803.78M----347.99M347.99M103.26M8.64M63.11M302.21M556.79M562.70M454.06M534.88M--75.18M
FCF to OCF-------36.25%558.82%80.42%-28.52%-159.15%70.67%106.55%105.19%47.52%111.85%97.82%108.89%-302.13%82.27%66.71%75.41%25.83%-22.99%13.09%-19.51%
Dividend Paid to FCF-------237.04%-9.61%87.70%-----19.74%141.61%-6.91%0.14%-2.64%-106.78%52.19%72.13%61.32%158.13%---22.30%

Earnings

Report DateMay 28, 2008Sep 3, 2008Dec 3, 2008Jun 2, 2010Sep 1, 2010Nov 11, 2010Mar 2, 2011May 16, 2011Sep 1, 2011Nov 30, 2011Feb 29, 2012May 14, 2012Aug 31, 2012Nov 28, 2012Feb 27, 2013Apr 1, 2013Aug 14, 2013Nov 14, 2013Feb 26, 2014May 28, 2014Aug 14, 2014Nov 14, 2014Feb 25, 2015Jun 3, 2015Sep 2, 2015Dec 2, 2015Mar 31, 2016May 13, 2016Aug 12, 2016Nov 14, 2016May 15, 2017Aug 14, 2017Nov 14, 2017Feb 28, 2018Apr 2, 2018Aug 29, 2018Nov 28, 2018Feb 27, 2019May 29, 2019Aug 28, 2019Nov 27, 2019Feb 26, 2020Jun 3, 2020Sep 2, 2020Dec 2, 2020Mar 3, 2021Jun 2, 2021Sep 1, 2021Dec 1, 2021May 5, 2022Aug 4, 2022Nov 3, 2022Mar 1, 2023May 31, 2023
EPS Estimate-----0.59-1.432.01---0.30-0.56---1.66-1.34-1.50---0.64-0.37--------------------------------
EPS Actual1.23-0.921.291.57-0.05-1.08-3.36-2.99-0.35-0.56-2.35-4.03-1.56-0.55-6.30-5.760.561.70-0.45-4.81-3.66-1.38-1.66-1.46-0.27-0.97-2.83-0.570.710.88-0.12-0.15-0.038.890.065.42-0.02-1.970.20-0.160.041.220.180.050.740.520.190.851.110.300.16-0.10-5.880.17
Surprise------283.05%--309.09%-117.41%---1243.33%-178.57%---246.99%141.79%213.33%---471.88%-272.97%--------------------------------
Timing-----Pre-market-Pre-marketAfter-hours--After-hoursAfter-hours--After-hoursPre-marketPre-market--Pre-market-----After-hours-------Pre-market-------------------

Key Statistics & Ratios

Market Cap6.30B
Enterprise Value16.24B
Trailing P/E9.44
Forward P/E7.55
PEG Ratio2.00
Price / Sales1.18
Price / Book1.34
EPS2.04
Book Value13.61
Revenue (TTM)5.35B
Gross Profit (TTM)1.80B
EBITDA655.12M
Profit Margin12.54%
Operating Margin9.28%
Return on Equity10.43%
Return on Assets1.37%
Shares Outstanding327.26M
Shares Float227.70M
Beta0.30
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio12.25%

Dividends

20222×
1.59Aug 11, 20221.76Apr 13, 2022
20212×
0.88Sep 2, 20211.48Apr 16, 2021
20201×
1.85Jul 16, 2020
20191×
1.85Jun 18, 2019
20181×
3.71Jul 12, 2018
20141×
1.16Jul 17, 2014
20081×
2.36Jul 23, 2008
20071×
1.00Nov 22, 2007
20061×
2.00Aug 15, 2006

Stock Splits

  • Aug 17, 2023485:769
  • Aug 11, 20229:10
  • Sep 2, 202119:20
  • Jul 12, 20184:5
  • Oct 31, 2013629:1282
  • Sep 11, 20081150:973
  • Aug 15, 2006307:267
  • Aug 19, 2005528:433
  • May 12, 20041052:929
  • Sep 26, 2003329:500
  • Aug 18, 200011:10
  • Oct 14, 19996:5
  • Aug 1, 199861:50
  • May 31, 1997113:100