XNYSMX
Market cap148mUSD
Jan 10, Last price
3.98USD
1D
-1.24%
1Q
-16.03%
Jan 2017
-35.81%
IPO
-71.59%
Name
MagnaChip Semiconductor Corp
Chart & Performance
Profile
Magnachip Semiconductor Corporation, together with its subsidiaries, designs, manufactures, and supplies analog and mixed-signal semiconductor platform solutions for communications, the Internet of Things, consumer, industrial, and automotive applications. It provides display solutions, including source and gate drivers, and timing controllers that cover a range of flat panel displays used in mobile communications, automotive, entertainment devices, notebook PCs, monitors and liquid crystal displays, and micro light-emitting diode (LED) televisions. The company also offers metal oxide semiconductor field-effect transistors, insulated-gate bipolar transistors, AC-DC converters, DC-DC converters, LED drivers, regulators, and power management integrated circuits for a range of devices comprising televisions, smartphones, mobile phones, wearable devices, desktop PCs, notebooks, tablet PCs, and other consumer electronics, as well as for power suppliers, e-bike, photovoltaic inverter, LED lighting, motor drive, and home appliances; and organic light-emitting diode display driver integrated circuits for OLED TVs. It serves consumer, computing, and industrial electronics original equipment manufacturers, original design manufacturers, and electronics manufacturing services companies, as well as subsystem designers in Korea, the Asia Pacific, the United States, Europe, and internationally. The company sells its products through a direct sales force, as well as through a network of agents and distributors. Magnachip Semiconductor Corporation was incorporated in 2004 and is based in Luxembourg, Luxembourg.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 230,051 -31.87% | 337,658 -28.80% | |||||||
Cost of revenue | 229,974 | 288,732 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 77 | 48,926 | |||||||
NOPBT Margin | 0.03% | 14.49% | |||||||
Operating Taxes | (10,937) | 5,157 | |||||||
Tax Rate | 10.54% | ||||||||
NOPAT | 11,014 | 43,769 | |||||||
Net income | (36,622) 355.72% | (8,036) -114.17% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (51,782) | (12,174) | |||||||
BB yield | 16.83% | 2.89% | |||||||
Debt | |||||||||
Debt current | 1,914 | 1,397 | |||||||
Long-term debt | 7,708 | 9,579 | |||||||
Deferred revenue | (16,165) | ||||||||
Other long-term liabilities | 26,108 | 37,156 | |||||||
Net debt | (148,470) | (214,501) | |||||||
Cash flow | |||||||||
Cash from operating activities | (3,014) | 5,165 | |||||||
CAPEX | (7,218) | (23,784) | |||||||
Cash from investing activities | (7,657) | (24,928) | |||||||
Cash from financing activities | (52,339) | (12,744) | |||||||
FCF | 31,429 | 22,566 | |||||||
Balance | |||||||||
Cash | 158,092 | 225,477 | |||||||
Long term investments | |||||||||
Excess cash | 146,589 | 208,594 | |||||||
Stockholders' equity | 284,796 | 323,517 | |||||||
Invested Capital | 228,928 | 242,884 | |||||||
ROIC | 4.67% | 19.27% | |||||||
ROCE | 0.02% | 10.46% | |||||||
EV | |||||||||
Common stock shares outstanding | 41,013 | 44,851 | |||||||
Price | 7.50 -20.13% | 9.39 -55.22% | |||||||
Market cap | 307,598 -26.96% | 421,149 -57.90% | |||||||
EV | 159,128 | 206,648 | |||||||
EBITDA | 16,761 | 63,926 | |||||||
EV/EBITDA | 9.49 | 3.23 | |||||||
Interest | 828 | 1,157 | |||||||
Interest/NOPBT | 1,075.32% | 2.36% |