XKRX089030
Market cap917mUSD
Dec 24, Last price
37,400.00KRW
1D
0.54%
1Q
4.18%
Jan 2017
442.03%
IPO
867.24%
Name
Techwing Inc
Chart & Performance
P/E
—
P/S
10.00
EPS
—
Div Yield, %
0.35%
Shrs. gr., 5y
-2.10%
Rev. gr., 5y
-7.16%
Revenues
133.60b
-50.05%
Net income
-9.31b
L
CFO
20.37b
-70.12%
Dividend
Dec 27, 2023130 KRW/sh
Earnings
Jan 27, 2025
Profile
Techwing, Inc., together with its subsidiaries, manufactures and supplies semiconductor testing and inspection equipment in South Korea and internationally. It operates through Semiconductor Equipment and Display Equipment segments. The company offers semiconductor test handlers, a detection device that transports semiconductor elements to the tester; burn-in inspection equipment; wafer equipment probe station, which is used to inspect electrical characteristics; HBM Test Handler; test boards, which connects electrical signal between handler and tester; factory automation systems; and related components and peripheral devices. It also provides display equipment, including optical evaluation systems; module process systems, such as optical inspection machines, remaining acid inspection machines, etc.; OLED inspection machines; module appearance inspection machines; and automated optical inspection equipment. Techwing, Inc. was founded in 2002 and is headquartered in Hwaseong-si, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 133,604,260 -50.05% | 267,491,091 4.52% | 255,915,217 12.17% | |||||
Cost of revenue | 111,255,130 | 189,056,395 | 199,307,821 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 22,349,131 | 78,434,697 | 56,607,395 | |||||
NOPBT Margin | 16.73% | 29.32% | 22.12% | |||||
Operating Taxes | (1,788,821) | 9,499,172 | 4,815,211 | |||||
Tax Rate | 12.11% | 8.51% | ||||||
NOPAT | 24,137,952 | 68,935,525 | 51,792,184 | |||||
Net income | (9,309,639) -128.53% | 32,633,844 81.37% | 17,992,994 -43.87% | |||||
Dividends | (4,646,262) | (4,322,276) | (4,306,272) | |||||
Dividend yield | 1.14% | 2.08% | 1.01% | |||||
Proceeds from repurchase of equity | (12,907,150) | (21) | ||||||
BB yield | 6.21% | 0.00% | ||||||
| Debt | ||||||||
Debt current | 111,925,408 | 140,620,834 | 91,324,174 | |||||
Long-term debt | 120,566,385 | 55,962,503 | 124,599,410 | |||||
Deferred revenue | 29,900 | 34,700 | ||||||
Other long-term liabilities | 10,751,546 | 9,819,643 | 6,862,743 | |||||
Net debt | 172,177,232 | 122,531,742 | 181,177,880 | |||||
| Cash flow | ||||||||
Cash from operating activities | 20,371,517 | 68,170,988 | 2,406,698 | |||||
CAPEX | (48,038,717) | (14,157,910) | (59,737,642) | |||||
Cash from investing activities | (67,217,103) | (24,877,006) | (64,687,860) | |||||
Cash from financing activities | 37,353,229 | (40,044,588) | 52,768,612 | |||||
FCF | 8,381,827 | 107,026,909 | (16,063,580) | |||||
| Balance | ||||||||
Cash | 16,347,412 | 32,622,100 | 22,419,822 | |||||
Long term investments | 43,967,149 | 41,429,495 | 12,325,882 | |||||
Excess cash | 53,634,348 | 60,677,041 | 21,949,943 | |||||
Stockholders' equity | 185,830,323 | 220,064,589 | 190,032,856 | |||||
Invested Capital | 404,964,596 | 386,384,496 | 424,254,333 | |||||
ROIC | 6.10% | 17.01% | 13.33% | |||||
ROCE | 4.87% | 17.54% | 12.68% | |||||
| EV | ||||||||
Common stock shares outstanding | 35,740 | 36,834 | 37,573 | |||||
Price | 11,450.00 103.01% | 5,640.00 -50.09% | 11,300.00 -4.44% | |||||
Market cap | 409,228,427 96.99% | 207,744,877 -51.07% | 424,572,708 -4.47% | |||||
EV | 580,090,894 | 344,288,084 | 619,044,093 | |||||
EBITDA | 32,618,339 | 89,586,992 | 66,987,223 | |||||
EV/EBITDA | 17.78 | 3.84 | 9.24 | |||||
Interest | 5,674,348 | 4,028,059 | 3,013,529 | |||||
Interest/NOPBT | 25.39% | 5.14% | 5.32% | |||||