FENG HSIN STEEL CO., LTD Analytics

Year:

Industry level:

Currency:

Highlights

Showing data for FY2023

Operational Environmental Cost

$164m

Operational Environmental Cost Intensity

14%

Total Environmental Cost

$193m

Total Environmental Cost Intensity

17%

ΔOperational Environmental Cost (2020-2023)

$18m

Decoupling Rate (2020-2023)

1.31%

Adjusted EBITDA

$-31m

Adjusted EBITDA Margin

-2.71%

Environmental cost statement

Showing data for FY2023

USD MM	2020	2021	2022	2023
OPERATIONAL SOCIAL COST OF CARBON

		21.75%	-13.48%	-7.63%
	4.93%	4.20%	4.01%	4.10%

		14.87%	3.51%	0.77%
	10.12%	8.15%	9.31%	10.37%
	$146m	$171m	$167m	$164m
		17.12%	-2.27%	-1.76%
	15.05%	12.35%	13.33%	14.47%
INDIRECT SOCIAL COST OF CARBON

		N/A	1276.12%	-90.66%
	N/A	1.59%	24.09%	2.49%

		N/A	143.20%	-59.00%
	N/A	13.94%	37.42%	16.95%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data.

Environmental cost bridge

Showing data for FY2023

Integrated financial analysis

Highlights

Showing data for FY2023

Adjusted EBITDA Margin

-2.71%

Adjusted EBIT Margin

-6.03%

EV / Adjusted EBITDA

Company Value: Placeholder

Industry Average: Placeholder

Coming soon

EV / Adjusted EBIT

Company Value: Placeholder

Industry Average: Placeholder

Coming soon

Integrated income statement

Showing data for FY2023

USD MM	2020	2021	2022	2023
INCOME STATEMENT
	$972m	$1,387m	$1,256m	$1,137m
		42.71%	-9.41%	-9.51%
	$814m	$1,160m	$1,091m	$1,003m
	83.77%	83.69%	86.86%	88.24%
	$158m	$226m	$165m	$134m
	16.23%	16.31%	13.14%	11.76%
	$115m	$182m	$124m	$96m
	11.88%	13.13%	9.85%	8.44%
ENVIRONMENTAL COST DATA
	$146m	$171m	$167m	$164m
	15.05%	12.35%	13.33%	14.47%
FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST
	$11m	$55m	$-2m	$-31m
	1.18%	3.96%	-0.18%	-2.71%
	$-31m	$11m	$-44m	$-69m
	-3.17%	0.78%	-3.48%	-6.03%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

Environmental EBITDA bridge

Showing data for FY2023

Industry benchmark

MANUFACTURE OF BASIC IRON AND STEEL AND OF FERRO-ALLOYS

Scope 1 (% of Sales)

4.10%

Scope 2 (% of Sales)

10%

Operational Environmental Cost Intensity

14%

Scope 3 (% of Sales)

2.49%

Total Environmental Cost Intensity

17%

Selected peer group

Showing data for FY2023

NAME	COUNTRY	OPERATIONAL ENV. COST	OPERATIONAL ENV. COST INTENSITY
FENG HSIN STEEL CO., LTD	TW	$164m	14.47%

Industry distribution

Showing data for FY2023

Number of companiesCompanies0

Median0.00%

Average0.00%

Standard deviation0.00%

Note: Outliers are calculated using the 1.5 * IQR method, where values outside Q1 - 1.5 * IQR and Q3 + 1.5 * IQR are considered outliers.

Estimated Social Cost of Carbon Scope 3 breakdown

Percentage breakdown of Social Cost of Carbon Scope 3 into various categories

Showing data for FY2023

SCOPE 3 CATEGORY	Company (USD)	Company %	Industry Avg (USD)	Industry Avg %
Purchased goods (1 & 2)	$85m	66.01%	N/A	N/A
Energy-related activities (3)	$24m	18.26%	N/A	N/A
Upstream transportation (4)	$12m	9.04%	N/A	N/A
Waste (5)	$0m	0.38%	N/A	N/A
Business travel (6)	$0m	0.31%	N/A	N/A
Commuting (7)	$0m	0.02%	N/A	N/A
Upstream leased assets (8)	$0m	0.10%	N/A	N/A
Downstream transportation (9)	$6m	4.61%	N/A	N/A
Processing of products (10)	$1m	1.16%	N/A	N/A
Use of products (11)	N/A	N/A	N/A	N/A
Final treatment of products (12)	N/A	N/A	N/A	N/A
Downstream leased assets (13)	$0m	0.10%	N/A	N/A
Franchises (14)	N/A	N/A	N/A	N/A
Investments (15)	N/A	N/A	N/A	N/A
Total	$129m	100.00%	$0m	100.00%

Scope 3 breakdown visualization

Showing data for FY2023

Legal Contact

Highlights

Showing data for FY2023

Operational Environmental Cost

$164m

Operational Environmental Cost Intensity

14%

Total Environmental Cost

$193m

Total Environmental Cost Intensity

17%

ΔOperational Environmental Cost (2020-2023)

$18m

Decoupling Rate (2020-2023)

1.31%

Adjusted EBITDA

$-31m

Adjusted EBITDA Margin

-2.71%

Environmental cost statement

Showing data for FY2023

USD MM	2020	2021	2022	2023
OPERATIONAL SOCIAL COST OF CARBON

		21.75%	-13.48%	-7.63%
	4.93%	4.20%	4.01%	4.10%

		14.87%	3.51%	0.77%
	10.12%	8.15%	9.31%	10.37%
	$146m	$171m	$167m	$164m
		17.12%	-2.27%	-1.76%
	15.05%	12.35%	13.33%	14.47%
INDIRECT SOCIAL COST OF CARBON

		N/A	1276.12%	-90.66%
	N/A	1.59%	24.09%	2.49%

		N/A	143.20%	-59.00%
	N/A	13.94%	37.42%	16.95%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates. Scope 2: Social Cost of Carbon is calculated using market-based emissions data.

Environmental cost bridge

Showing data for FY2023

USD MM	2020	2021	2022	2023
	$972m	$1,387m	$1,256m	$1,137m
		42.71%	-9.41%	-9.51%
	$814m	$1,160m	$1,091m	$1,003m
	83.77%	83.69%	86.86%	88.24%
	$158m	$226m	$165m	$134m
	16.23%	16.31%	13.14%	11.76%
	$115m	$182m	$124m	$96m
	11.88%	13.13%	9.85%	8.44%
ENVIRONMENTAL COST DATA
	$146m	$171m	$167m	$164m
	15.05%	12.35%	13.33%	14.47%
FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST
	$11m	$55m	$-2m	$-31m
	1.18%	3.96%	-0.18%	-2.71%
	$-31m	$11m	$-44m	$-69m
	-3.17%	0.78%	-3.48%	-6.03%
All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

USD MM

2020

2021

2022

2023

INCOME STATEMENT

$972m

$1,387m

$1,256m

$1,137m

42.71%

-9.41%

-9.51%

$814m

$1,160m

$1,091m

$1,003m

83.77%

83.69%

86.86%

88.24%

$158m

$226m

$165m

$134m

16.23%

16.31%

13.14%

11.76%

$115m

$182m

$124m

$96m

11.88%

13.13%

9.85%

8.44%

ENVIRONMENTAL COST DATA

$146m

$171m

$167m

$164m

15.05%

12.35%

13.33%

14.47%

FINANCIAL DATA ADJUSTED FOR OPERATIONAL ENVIRONMENTAL COST

$11m

$55m

$-2m

$-31m

1.18%

3.96%

-0.18%

-2.71%

$-31m

$11m

$-44m

$-69m

-3.17%

0.78%

-3.48%

-6.03%

All figures are denominated in millions of USD. USD is the base currency used to monetize, other currency equivalents are calculated using end of year exchange rates.

NAME

COUNTRY

OPERATIONAL ENV. COST

OPERATIONAL ENV. COST INTENSITY

FENG HSIN STEEL CO., LTD

$164m

14.47%

Estimated Social Cost of Carbon Scope 3 breakdown

Percentage breakdown of Social Cost of Carbon Scope 3 into various categories

Showing data for FY2023

SCOPE 3 CATEGORY	Company (USD)	Company %	Industry Avg (USD)	Industry Avg %
Purchased goods (1 & 2)	$85m	66.01%	N/A	N/A
Energy-related activities (3)	$24m	18.26%	N/A	N/A
Upstream transportation (4)	$12m	9.04%	N/A	N/A
Waste (5)	$0m	0.38%	N/A	N/A
Business travel (6)	$0m	0.31%	N/A	N/A
Commuting (7)	$0m	0.02%	N/A	N/A
Upstream leased assets (8)	$0m	0.10%	N/A	N/A
Downstream transportation (9)	$6m	4.61%	N/A	N/A
Processing of products (10)	$1m	1.16%	N/A	N/A
Use of products (11)	N/A	N/A	N/A	N/A
Final treatment of products (12)	N/A	N/A	N/A	N/A
Downstream leased assets (13)	$0m	0.10%	N/A	N/A
Franchises (14)	N/A	N/A	N/A	N/A
Investments (15)	N/A	N/A	N/A	N/A
Total	$129m	100.00%	$0m	100.00%

Scope 3 breakdown visualization

Showing data for FY2023

Company Overview for FENG HSIN STEEL CO., LTD

FENG HSIN STEEL CO., LTDMANUFACTURE OF BASIC IRON AND STEEL AND OF FERRO-ALLOYS