XTAI2314
Market cap287mUSD
Dec 25, Last price
37.30TWD
1D
-1.84%
1Q
24.96%
Jan 2017
50.40%
Name
Microelectronics Technology Inc
Chart & Performance
Profile
Microelectronics Technology Inc. designs, manufactures, and sells microwave and satellite communication products in the United States, Mainland China, and internationally. The company offers wireless communication products, including satellite communication equipment, terrestrial microwave radios for cellular backhaul, mobile transceiver base station modules and subsystems, wireless broadband access terminals, and radio frequency identification (RFID) readers and modules. It also provides low noise block down converters; very small aperture terminal RF equipment for satellite broadband applications; transceivers, satellite in-door unit modems, and flat panel antenna modules; microwave and millimeter-wave transceivers and outdoor units; and RFID products. The company was incorporated in 1983 and is headquartered in Hsinchu City, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,353,797 -25.18% | 4,482,301 14.06% | 3,929,852 -0.51% | |||||||
Cost of revenue | 3,865,407 | 4,895,380 | 4,394,257 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (511,610) | (413,079) | (464,405) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 65,900 | 20,302 | (8,392) | |||||||
Tax Rate | ||||||||||
NOPAT | (577,510) | (433,381) | (456,013) | |||||||
Net income | (619,758) 27.41% | (486,411) 8.09% | (450,016) 371.64% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 397,977 | 518,700 | ||||||||
BB yield | -4.45% | -5.53% | ||||||||
Debt | ||||||||||
Debt current | 2,111,739 | 1,953,689 | 1,737,493 | |||||||
Long-term debt | 999,530 | 1,398,115 | 1,485,495 | |||||||
Deferred revenue | 1,887 | |||||||||
Other long-term liabilities | 98,811 | 110,094 | 170,840 | |||||||
Net debt | 1,885,224 | 2,063,668 | 1,941,303 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (197,494) | (379,309) | (1,419,555) | |||||||
CAPEX | (60,337) | (223,411) | (195,446) | |||||||
Cash from investing activities | (121,743) | (257,619) | (210,332) | |||||||
Cash from financing activities | 174,834 | 610,861 | 1,453,071 | |||||||
FCF | 638,731 | (1,525,203) | (1,663,375) | |||||||
Balance | ||||||||||
Cash | 1,025,276 | 1,162,304 | 1,165,261 | |||||||
Long term investments | 200,769 | 125,832 | 116,424 | |||||||
Excess cash | 1,058,355 | 1,064,021 | 1,085,192 | |||||||
Stockholders' equity | 790,123 | 1,371,107 | 1,721,976 | |||||||
Invested Capital | 3,879,724 | 4,013,591 | 3,812,177 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 238,680 | 238,784 | 232,275 | |||||||
Price | 37.50 -4.46% | 39.25 -50.75% | 79.70 138.98% | |||||||
Market cap | 8,950,500 -4.50% | 9,372,291 -49.37% | 18,512,334 138.98% | |||||||
EV | 10,835,724 | 11,559,594 | 20,616,184 | |||||||
EBITDA | (279,881) | (195,854) | (271,740) | |||||||
EV/EBITDA | ||||||||||
Interest | 81,204 | 48,609 | 20,240 | |||||||
Interest/NOPBT |