XTAI
2340
Market cap299mUSD
Jul 15, Last price
20.10TWD
1D
2.29%
1Q
-1.95%
Jan 2017
22.49%
Name
Taiwan-Asia Semiconductor Corp
Chart & Performance
Profile
Taiwan-Asia Semiconductor Corporation manufactures and sells optoelectronic semiconductor integrated solutions in Taiwan and internationally. It offers light emitting diode (LED) chips; silicon sensor chips, including photodiode, phototransistor, and zener diode; LED components; and display and lighting products comprising LED displays, LED architectural and stage lightings, LED luminaires, LED automotive lightings, VMS, CMS, and traffic lights. The company was formerly known as Opto Tech Corporation. The company was incorporated in 1983 and is headquartered in Hsinchu, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 4,299,897 8.25% | 3,972,279 -12.31% | 4,529,777 -26.26% | |||||||
Cost of revenue | 4,912,360 | 3,890,897 | 4,138,909 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (612,463) | 81,382 | 390,868 | |||||||
NOPBT Margin | 2.05% | 8.63% | ||||||||
Operating Taxes | 23,426 | (3,466) | 86,312 | |||||||
Tax Rate | 22.08% | |||||||||
NOPAT | (635,889) | 84,848 | 304,556 | |||||||
Net income | (510,087) -266.04% | 307,212 -14.77% | 360,465 -56.54% | |||||||
Dividends | (233,094) | (437,868) | (1,313,605) | |||||||
Dividend yield | 1.79% | 2.12% | 8.86% | |||||||
Proceeds from repurchase of equity | 530 | 16,320 | ||||||||
BB yield | 0.00% | -0.11% | ||||||||
Debt | ||||||||||
Debt current | 1,684,931 | 438,892 | 154,391 | |||||||
Long-term debt | 3,515,660 | 2,085,092 | 591,550 | |||||||
Deferred revenue | 24,824 | 23,230 | ||||||||
Other long-term liabilities | 46,776 | 92,071 | 81,159 | |||||||
Net debt | 1,849,259 | (780,822) | (3,509,239) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (105,108) | 317,288 | 1,510,285 | |||||||
CAPEX | (2,769,249) | (3,089,562) | (969,191) | |||||||
Cash from investing activities | (2,413,243) | (2,855,866) | (637,141) | |||||||
Cash from financing activities | 2,820,925 | 1,518,560 | (1,318,290) | |||||||
FCF | (2,502,171) | (2,792,208) | (288,084) | |||||||
Balance | ||||||||||
Cash | 2,379,756 | 2,110,016 | 3,200,419 | |||||||
Long term investments | 971,576 | 1,194,790 | 1,054,761 | |||||||
Excess cash | 3,136,337 | 3,106,192 | 4,028,691 | |||||||
Stockholders' equity | 5,563,443 | 7,093,707 | 7,106,093 | |||||||
Invested Capital | 9,867,692 | 7,812,049 | 5,002,927 | |||||||
ROIC | 1.32% | 5.61% | ||||||||
ROCE | 0.74% | 4.30% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 439,567 | 438,774 | 439,398 | |||||||
Price | 29.55 -37.26% | 47.10 39.56% | 33.75 -52.53% | |||||||
Market cap | 12,989,195 -37.15% | 20,666,255 39.36% | 14,829,682 -47.42% | |||||||
EV | 15,240,142 | 20,063,045 | 11,320,444 | |||||||
EBITDA | 137,996 | 595,232 | 831,442 | |||||||
EV/EBITDA | 110.44 | 33.71 | 13.62 | |||||||
Interest | 51,399 | 19,520 | 11,491 | |||||||
Interest/NOPBT | 23.99% | 2.94% |