XNYSFN
Market cap8.02bUSD
Dec 20, Last price
221.26USD
1D
-0.66%
1Q
-4.45%
Jan 2017
449.03%
IPO
1,956.32%
Name
Fabrinet
Chart & Performance
Profile
Fabrinet provides optical packaging and precision optical, electro-mechanical, and electronic manufacturing services in North America, the Asia-Pacific, and Europe. The company offers a range of advanced optical and electro-mechanical capabilities in the manufacturing process, including process design and engineering, supply chain management, manufacturing, printed circuit board assembly, advanced packaging, integration, final assembly, and testing. Its products include switching products, including reconfigurable optical add-drop multiplexers, optical amplifiers, modulators, and other optical components and modules that enable network managers to route voice, video, and data communications traffic through fiber optic cables at various wavelengths, speeds, and over various distances. The company's products also comprise tunable lasers, transceivers, and transponders; and active optical cables, which provide high-speed interconnect capabilities for data centers and computing clusters, as well as Infiniband, Ethernet, fiber channel, and optical backplane connectivity. In addition, it provides solid state, diode-pumped, gas, and fiber lasers used in semiconductor processing, biotechnology and medical device, metrology, and material processing industries; and differential pressure, micro-gyro, fuel, and other sensors used in automobiles, as well as non-contact temperature measurement sensors for the medical industry. Further, the company designs and fabricates application-specific crystals, lenses, prisms, mirrors, laser components, and substrates; and other custom and standard borosilicate, clear fused quartz, and synthetic fused silica glass products. It serves original equipment manufacturers of optical communication components, modules and sub-systems, industrial lasers, automotive components, medical devices, and sensors. The company was incorporated in 1999 and is based in George Town, the Cayman Islands.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 2,882,967 8.99% | 2,645,237 16.93% | 2,262,224 20.37% | |||||||
Cost of revenue | 2,526,849 | 2,308,964 | 1,983,630 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 356,118 | 336,273 | 278,594 | |||||||
NOPBT Margin | 12.35% | 12.71% | 12.32% | |||||||
Operating Taxes | 15,173 | 12,183 | 6,586 | |||||||
Tax Rate | 4.26% | 3.62% | 2.36% | |||||||
NOPAT | 340,945 | 324,090 | 272,008 | |||||||
Net income | 296,181 19.47% | 247,913 23.72% | 200,380 35.08% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (39,490) | (47,575) | (59,915) | |||||||
BB yield | 0.44% | 0.99% | 1.93% | |||||||
Debt | ||||||||||
Debt current | 2,710 | 13,357 | 14,485 | |||||||
Long-term debt | 8,625 | (20,826) | 20,633 | |||||||
Deferred revenue | 22,159 | |||||||||
Other long-term liabilities | 26,302 | 2,081 | 20,718 | |||||||
Net debt | (847,268) | (557,937) | (443,184) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 413,146 | 213,310 | 124,246 | |||||||
CAPEX | (47,528) | (62,271) | (90,583) | |||||||
Cash from investing activities | (169,751) | (98,717) | (135,543) | |||||||
Cash from financing activities | (64,853) | (80,984) | (92,934) | |||||||
FCF | 339,996 | 217,201 | 75,873 | |||||||
Balance | ||||||||||
Cash | 858,603 | 550,468 | 478,153 | |||||||
Long term investments | 149 | |||||||||
Excess cash | 714,455 | 418,206 | 365,191 | |||||||
Stockholders' equity | 1,758,024 | 1,456,867 | 1,204,273 | |||||||
Invested Capital | 1,063,937 | 1,050,983 | 937,549 | |||||||
ROIC | 32.24% | 32.60% | 32.75% | |||||||
ROCE | 19.97% | 22.81% | 21.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 36,564 | 36,855 | 37,394 | |||||||
Price | 244.79 88.47% | 129.88 56.09% | 83.21 -12.68% | |||||||
Market cap | 8,950,502 86.99% | 4,786,727 53.84% | 3,111,555 -13.05% | |||||||
EV | 8,103,234 | 4,228,790 | 2,668,371 | |||||||
EBITDA | 405,135 | 380,105 | 317,332 | |||||||
EV/EBITDA | 20.00 | 11.13 | 8.41 | |||||||
Interest | 124 | 1,472 | 432 | |||||||
Interest/NOPBT | 0.03% | 0.44% | 0.16% |