Symbols / KBSX $1.31 +0.35% FST Corp.

Basic Materials • Steel • Taiwan • NGM
KBSX Chart
About

FST Corp. develops, produces, and sells golf shafts and other sports equipment under the KBS brand in Taiwan and internationally. It provides Shafts for Irons that include KBS TOUR Series that can be fitted into iron golf clubs, pitching wedge, and sand wedge; KBS TOUR LITE Series provides tight dispersion, trajectory, additional spin, and longer distance in a lightweight package; KBS TOUR-V Series, a steel shaft that features larger outer diameters; KBS 560 and 580 Series developed for junior developing players; KBS MAX 80 Series, a lightweight shaft designed for mid-high handicap players; KBS Tour $-Taper Series provides shot workability and tight dispersion; and KBS Tour $-Taper Light Series, a lightweight tour performance golf club shaft. The company also offers the Shafts for Wedges includes KBS Wedge Series for players seeking a similar feel to the KBS TOUR; KBS Tour 610 Wedge Series shaft that delivers penetrating ball flight with controlled spin; KBS TOUR-V Wedge shaft for wedges to produce shots with a lower-mid trajectory and mid ball spin; KBS HI-REV 2.0 wedge shaft series for higher ball launch and Shafts for Putters, which include KBS Tour One Step Putter shaft for amplified feel along with reduction in vibrations; KBS CT Tour Putter shaft series designed for based off of the company's “constant taper” Technology; and KBS GPS Graphite putter shaft designed as a balance performance shafts. In addition, the company provides KBS Tour Graphite Hybrid Prototype, KBS Tour Graphite Iron, KBS MAX Graphite, KBS TD Driver/Wood, KBS PGI Players Graphite Iron, and KBS Players Graphite Hybrid PGH; C-TAPER Black Limited Edition, C-TAPER LITE Black Limited Edition steel shafts, TD Driver/Wood Limited Edition graphite shafts, HI-REV 2.0 Wedge Major Green Limited Edition series wedges, and HI-REV 2.0 Wedge Liberty Limited Edition wedges; golf accessories; and operates restaurant and bar. FST Corp. was incorporated in 1976 and is headquartered in Chiayi, Taiwan.

Fundamentals
Scroll to Statements
Sector Basic Materials Industry Steel Market Cap 58.42M
Enterprise Value 86.85M Income -7.12M Sales 47.97M
Book/sh 0.21 Cash/sh 0.16 Dividend Yield —
Payout 0.00% Employees — IPO —
P/E — Forward P/E 16.31 PEG —
P/S 1.22 P/B 6.24 P/C —
EV/EBITDA -59.24 EV/Sales 1.81 Quick Ratio 0.41
Current Ratio 0.79 Debt/Eq 372.88 LT Debt/Eq —
EPS (ttm) -0.16 EPS next Y 0.08 EPS Growth —
Revenue Growth 30.40% Earnings — ROA -3.59%
ROE -44.07% ROIC — Gross Margin 43.02%
Oper. Margin -6.98% Profit Margin -14.84% Shs Outstand 44.77M
Shs Float 18.74M Short Float — Short Ratio 26.32
Short Interest — 52W High 2.95 52W Low 1.04
Beta 0.32 Avg Volume 10.70K Volume 12.06K
Target Price $3.00 Recom Strong_buy Prev Close $1.30
Price $1.30 Change 0.35%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$3.00
Mean price target
2. Current target
$1.31
Latest analyst target
3. DCF / Fair value
$2.73
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.31
Low
$3.00
High
$3.00
Mean
$3.00
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2024-12-31 2023-12-31 2022-12-31
Total Revenue
36.50
+27.04%
28.73
-42.28%
49.78
Operating Revenue
36.50
+27.04%
28.73
-42.28%
49.78
Cost Of Revenue
20.79
+35.97%
15.29
-34.13%
23.21
Reconciled Cost Of Revenue
20.79
+35.97%
15.29
-34.13%
23.21
Gross Profit
15.71
+16.89%
13.44
-49.41%
26.57
Operating Expense
19.36
+16.88%
16.56
+1.83%
16.27
Research And Development
1.30
-15.21%
1.53
+1.44%
1.51
Selling General And Administration
18.06
+20.14%
15.03
+1.84%
14.76
Selling And Marketing Expense
10.53
+14.56%
9.19
+7.56%
8.55
General And Administrative Expense
7.53
+28.93%
5.84
-6.04%
6.21
Other Gand A
7.53
+28.93%
5.84
-6.04%
6.21
Other Operating Expenses
—
—
-0.00
Total Expenses
40.14
+26.04%
31.85
-19.31%
39.47
Operating Income
-3.64
-16.82%
-3.12
-130.27%
10.31
Total Operating Income As Reported
-3.64
-16.82%
-3.12
-130.28%
10.30
EBITDA
1.87
+56.80%
1.19
-92.59%
16.07
Normalized EBITDA
1.58
-1.86%
1.61
-88.83%
14.45
Reconciled Depreciation
4.10
+0.20%
4.10
+15.54%
3.54
EBIT
-2.24
+23.02%
-2.90
-123.19%
12.52
Total Unusual Items
0.28
+167.47%
-0.42
-126.01%
1.62
Total Unusual Items Excluding Goodwill
0.28
+167.47%
-0.42
-126.01%
1.62
Special Income Charges
—
-0.47
0.00
Write Off
—
0.47
0.00
Net Income
-3.24
-49.25%
-2.17
-123.12%
9.38
Pretax Income
-2.78
+4.79%
-2.92
-123.40%
12.47
Net Non Operating Interest Income Expense
-0.54
-3595.35%
-0.01
+72.10%
-0.05
Interest Expense Non Operating
0.54
+3595.35%
0.01
-72.10%
0.05
Net Interest Income
-0.54
-3595.35%
-0.01
+72.10%
-0.05
Interest Expense
0.54
+3595.35%
0.01
-72.10%
0.05
Other Income Expense
1.41
+552.51%
0.22
-90.26%
2.22
Other Non Operating Income Expenses
1.12
+76.27%
0.64
+7.28%
0.59
Gain On Sale Of Security
0.28
+167.47%
-0.42
-126.01%
1.62
Tax Provision
0.46
+160.75%
-0.75
-124.27%
3.09
Tax Rate For Calcs
0.00
-18.29%
0.00
+3.63%
0.00
Tax Effect Of Unusual Items
0.06
+155.13%
-0.11
-126.95%
0.40
Net Income Including Noncontrolling Interests
-3.24
-49.25%
-2.17
-123.12%
9.38
Net Income From Continuing Operation Net Minority Interest
-3.24
-49.25%
-2.17
-123.12%
9.38
Net Income From Continuing And Discontinued Operation
-3.24
-49.25%
-2.17
-123.12%
9.38
Net Income Continuous Operations
-3.24
-49.25%
-2.17
-123.12%
9.38
Minority Interests
0.00
0.00
—
Normalized Income
-3.46
-86.61%
-1.85
-122.73%
8.16
Net Income Common Stockholders
-3.24
-49.25%
-2.17
-123.12%
9.38
Diluted EPS
-0.07
-49.25%
-0.05
-123.12%
0.21
Basic EPS
-0.07
-49.25%
-0.05
-123.12%
0.21
Basic Average Shares
44.77
+0.00%
44.77
+0.00%
44.77
Diluted Average Shares
44.77
+0.00%
44.77
+0.00%
44.77
Diluted NI Availto Com Stockholders
-3.24
-49.25%
-2.17
-123.12%
9.38
Line Item Trend 2024-12-31 2023-12-31 2022-12-31
Total Assets
58.58
-7.57%
63.38
+5.66%
59.98
Current Assets
26.66
-12.55%
30.48
-16.95%
36.70
Cash Cash Equivalents And Short Term Investments
5.16
-42.06%
8.90
-57.07%
20.74
Cash And Cash Equivalents
5.10
-42.74%
8.90
-57.07%
20.74
Other Short Term Investments
0.06
0.00
—
Receivables
5.77
+13.54%
5.08
-23.22%
6.61
Accounts Receivable
5.56
+12.17%
4.96
-25.99%
6.70
Gross Accounts Receivable
5.56
+12.17%
4.96
-25.99%
6.70
Receivables Adjustments Allowances
-0.28
-12.98%
-0.25
+38.65%
-0.40
Taxes Receivable
0.41
+23.43%
0.33
+65.94%
0.20
Inventory
14.53
-4.44%
15.21
+75.75%
8.65
Raw Materials
0.92
-31.78%
1.35
+13.99%
1.18
Work In Process
0.19
-16.52%
0.22
-22.28%
0.29
Finished Goods
14.78
+1.68%
14.53
+84.33%
7.88
Prepaid Assets
0.89
+13.95%
0.78
+38.84%
0.56
Restricted Cash
0.20
-49.20%
0.40
+391.94%
0.08
Other Current Assets
0.10
-5.79%
0.11
+113.12%
0.05
Total Non Current Assets
31.93
-2.95%
32.90
+41.29%
23.28
Net PPE
24.94
-0.76%
25.13
+62.28%
15.49
Gross PPE
42.01
+1.34%
41.46
+38.41%
29.95
Accumulated Depreciation
-17.07
-4.59%
-16.32
-12.85%
-14.46
Land And Improvements
9.95
+5.87%
9.40
0.00
Buildings And Improvements
0.68
+136.75%
0.29
0.00
Machinery Furniture Equipment
14.73
-4.82%
15.48
+13.62%
13.62
Construction In Progress
0.97
-39.02%
1.59
-11.17%
1.79
Other Properties
11.06
-6.76%
11.86
-1.25%
12.01
Leases
4.63
+62.88%
2.84
+12.69%
2.52
Goodwill And Other Intangible Assets
5.14
-3.62%
5.33
-5.52%
5.64
Other Intangible Assets
5.14
-3.62%
5.33
-5.52%
5.64
Investments And Advances
0.34
+76.36%
0.20
-70.70%
0.67
Long Term Equity Investment
0.27
+37.18%
0.20
—
Non Current Deferred Assets
0.49
-57.17%
1.15
+30.04%
0.88
Non Current Deferred Taxes Assets
0.49
-57.17%
1.15
+30.04%
0.88
Non Current Prepaid Assets
1.01
-7.13%
1.08
+91.16%
0.57
Other Non Current Assets
—
0.03
-4.42%
0.03
Total Liabilities Net Minority Interest
35.58
-0.84%
35.88
+30.20%
27.56
Current Liabilities
22.11
+3.51%
21.36
+7.91%
19.80
Payables And Accrued Expenses
4.29
-5.41%
4.54
-53.26%
9.71
Payables
1.76
-13.17%
2.03
-59.68%
5.03
Accounts Payable
1.50
+23.40%
1.22
-27.72%
1.68
Other Payable
0.01
-94.39%
0.23
+11.63%
0.21
Current Accrued Expenses
2.53
+0.86%
2.51
-46.38%
4.68
Employee Benefits
0.00
-100.00%
0.00
0.00
Total Tax Payable
0.13
-58.11%
0.30
-89.57%
2.89
Income Tax Payable
0.13
-58.11%
0.30
-89.57%
2.89
Current Debt And Capital Lease Obligation
17.33
+5.59%
16.41
+70.47%
9.63
Current Capital Lease Obligation
2.06
-5.17%
2.17
-0.02%
2.17
Current Deferred Liabilities
0.17
+374.86%
0.04
-64.46%
0.10
Current Deferred Revenue
0.17
+374.86%
0.04
-64.46%
0.10
Other Current Liabilities
0.33
-13.82%
0.38
+4.50%
0.37
Total Non Current Liabilities Net Minority Interest
13.47
-7.25%
14.52
+87.01%
7.76
Long Term Debt And Capital Lease Obligation
13.36
-3.57%
13.85
+92.83%
7.18
Long Term Debt
9.45
+9.87%
8.60
+530.45%
1.36
Long Term Capital Lease Obligation
3.91
-25.57%
5.26
-9.71%
5.82
Non Current Pension And Other Postretirement Benefit Plans
0.00
-100.00%
0.00
0.00
Non Current Deferred Liabilities
0.11
-83.22%
0.66
+14.24%
0.58
Non Current Deferred Taxes Liabilities
0.11
-83.22%
0.66
+14.24%
0.58
Stockholders Equity
22.83
-16.94%
27.49
-15.20%
32.42
Common Stock Equity
22.83
-16.94%
27.49
-15.20%
32.42
Capital Stock
0.00
-99.98%
17.95
+28.27%
13.99
Common Stock
0.00
-99.98%
17.95
+28.27%
13.99
Share Issued
44.77
+0.00%
44.77
+0.00%
44.77
Ordinary Shares Number
44.77
+0.00%
44.77
+0.00%
44.77
Additional Paid In Capital
22.25
+400.71%
4.44
+0.00%
4.44
Retained Earnings
3.05
-51.60%
6.31
-47.66%
12.06
Gains Losses Not Affecting Retained Earnings
-2.47
-103.86%
-1.21
-162.89%
1.93
Minority Interest
0.16
0.00
—
Other Equity Adjustments
-2.47
-103.86%
-1.21
-162.89%
1.93
Total Equity Gross Minority Interest
23.00
-16.35%
27.49
-15.20%
32.42
Total Capitalization
32.28
-10.56%
36.09
+6.82%
33.79
Working Capital
4.54
-50.20%
9.12
-46.06%
16.91
Invested Capital
32.28
-10.56%
36.09
+6.82%
33.79
Total Debt
30.68
+1.39%
30.26
+80.03%
16.81
Net Debt
4.35
—
—
Capital Lease Obligations
5.97
-19.60%
7.43
-7.08%
7.99
Net Tangible Assets
17.70
-20.15%
22.16
-17.24%
26.78
Tangible Book Value
17.70
-20.15%
22.16
-17.24%
26.78
Duefrom Related Parties Current
0.06
+334.26%
0.01
-86.87%
0.11
Dueto Related Parties Current
0.12
-56.53%
0.28
+12.79%
0.24
Held To Maturity Securities
0.08
0.00
—
Inventories Adjustments Allowances
-1.35
-50.31%
-0.90
-27.72%
-0.70
Investmentin Financial Assets
0.08
0.00
—
Investments In Other Ventures Under Equity Method
0.27
+37.18%
0.20
—
Notes Receivable
0.01
-38.28%
0.02
+111.62%
0.01
Line Item Trend 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-1.58
+85.93%
-11.21
-188.09%
12.72
Cash Flow From Continuing Operating Activities
-1.58
+85.93%
-11.21
-188.09%
12.72
Net Income From Continuing Operations
-3.24
-49.25%
-2.17
-123.12%
9.38
Depreciation Amortization Depletion
4.10
+0.20%
4.10
+15.54%
3.54
Depreciation
3.75
-0.03%
3.75
+17.40%
3.19
Amortization Cash Flow
0.36
+2.65%
0.35
-1.37%
0.35
Depreciation And Amortization
4.10
+0.20%
4.10
+15.54%
3.54
Amortization Of Intangibles
0.36
+2.65%
0.35
-1.37%
0.35
Other Non Cash Items
-0.00
—
0.00
Pension And Employee Benefit Expense
0.00
+100.00%
-0.02
-506.26%
-0.00
Provisionand Write Offof Assets
0.03
+122.66%
-0.15
-142.20%
0.36
Asset Impairment Charge
0.49
+156.38%
0.19
-9.63%
0.21
Deferred Tax
0.15
+122.31%
-0.66
-197.39%
-0.22
Deferred Income Tax
0.15
+122.31%
-0.66
-197.39%
-0.22
Operating Gains Losses
-0.09
-119.92%
0.45
+1888.92%
-0.02
Gain Loss On Investment Securities
-0.09
-118.76%
0.47
—
Gain Loss On Sale Of PPE
-0.00
0.00
+100.00%
-0.02
Change In Working Capital
-3.03
+76.60%
-12.96
-2356.35%
-0.53
Change In Receivables
-0.78
-145.33%
1.73
+214.30%
-1.51
Change In Inventory
-0.45
+93.40%
-6.75
-216.10%
-2.13
Change In Prepaid Assets
0.26
+122.17%
-1.17
-251.17%
-0.33
Change In Payables And Accrued Expense
0.41
+115.35%
-2.66
-152.62%
5.05
Change In Accrued Expense
0.08
+103.47%
-2.19
-204.91%
2.09
Change In Payable
0.33
+171.18%
-0.47
-115.74%
2.96
Change In Account Payable
0.33
+171.18%
-0.47
-213.16%
0.41
Change In Other Working Capital
-0.36
+81.60%
-1.98
-1478.43%
0.14
Change In Other Current Assets
-0.84
+46.10%
-1.56
+1.05%
-1.58
Change In Other Current Liabilities
-1.27
-123.67%
-0.57
-229.94%
-0.17
Investing Cash Flow
-4.45
+61.58%
-11.59
-371.51%
-2.46
Cash Flow From Continuing Investing Activities
-4.45
+61.58%
-11.59
-371.51%
-2.46
Net PPE Purchase And Sale
-4.14
+64.29%
-11.59
-377.77%
-2.42
Purchase Of PPE
-4.14
+64.27%
-11.59
-372.40%
-2.45
Sale Of PPE
0.00
0.00
-100.00%
0.03
Capital Expenditure
-4.32
+62.74%
-11.59
-366.00%
-2.49
Net Investment Purchase And Sale
-0.14
-1866.84%
-0.01
—
Purchase Of Investment
-0.14
-1866.84%
-0.01
—
Net Intangibles Purchase And Sale
-0.18
0.00
+100.00%
-0.03
Purchase Of Intangibles
-0.18
0.00
+100.00%
-0.03
Financing Cash Flow
3.71
-67.16%
11.30
+392.00%
2.30
Cash Flow From Continuing Financing Activities
3.71
-67.16%
11.30
+392.00%
2.30
Net Issuance Payments Of Debt
3.71
-73.52%
14.02
+443.55%
2.58
Issuance Of Debt
41.61
+7.37%
38.75
+21.17%
31.98
Repayment Of Debt
-37.90
-53.22%
-24.73
+15.88%
-29.40
Long Term Debt Issuance
41.61
+7.37%
38.75
+21.17%
31.98
Long Term Debt Payments
-37.90
-53.22%
-24.73
+15.88%
-29.40
Net Long Term Debt Issuance
3.71
-73.52%
14.02
+443.55%
2.58
Common Stock Dividend Paid
0.00
+100.00%
-2.72
-863.97%
-0.28
Cash Dividends Paid
0.00
+100.00%
-2.72
-863.97%
-0.28
Changes In Cash
-2.32
+79.83%
-11.50
-191.52%
12.56
Effect Of Exchange Rate Changes
-1.68
-7955.74%
-0.02
+99.11%
-2.34
Beginning Cash Position
9.31
-55.31%
20.82
+96.35%
10.60
End Cash Position
5.30
-43.02%
9.31
-55.31%
20.82
Free Cash Flow
-5.89
+74.14%
-22.79
-322.67%
10.24
Interest Paid Supplemental Data
0.51
+79.13%
0.28
+81.78%
0.16
Income Tax Paid Supplemental Data
0.47
-81.82%
2.56
+224.48%
0.79
Change In Income Tax Payable
—
-2.59
-201.45%
2.55
Change In Tax Payable
—
-2.59
-201.45%
2.55
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category