Loading...
XTAI
2351
Market cap487mUSD
Jul 28, Last price  
79.20TWD
1D
3.41%
1Q
10.06%
Jan 2017
90.11%
Name

SDI Corp

Chart & Performance

D1W1MN
No data to show
P/E
21.37
P/S
1.33
EPS
3.71
Div Yield, %
3.30%
Shrs. gr., 5y
-0.01%
Rev. gr., 5y
4.12%
Revenues
10.81b
-0.39%
6,950,283,0008,734,487,0007,612,600,0005,964,328,00010,082,781,00010,174,535,0008,756,960,0009,058,548,0009,797,857,0008,793,202,0008,806,341,0009,581,050,00010,416,495,0008,839,367,0008,450,611,00011,152,550,00011,724,279,00010,856,531,00010,814,709,000
Net income
675m
-9.11%
525,677,000489,733,000107,606,000314,262,000654,644,000147,930,000278,907,000484,244,000711,747,000574,805,000728,035,000715,993,000828,880,000491,566,000349,147,000852,244,000940,519,000742,758,000675,097,000
CFO
1.19b
-31.09%
809,514,000469,258,000809,776,0001,562,795,000303,437,000593,246,0001,306,815,0001,075,031,0001,523,543,0001,646,635,0001,506,597,000770,817,0001,635,268,0001,027,793,0001,066,969,000520,584,0001,996,499,0001,726,156,0001,189,502,000
Dividend
Aug 01, 20242.6 TWD/sh
Earnings
Jul 31, 2025

Profile

SDI Corporation, together with its subsidiaries, manufactures and sells semiconductor lead frames, LED lead frames, stationery and office products, and high precision dies in Taiwan, China, Japan, Malaysia, and internationally. The company also engages in the smelting and rolling of metal strips; electronic components; and international trade business. SDI Corporation was founded in 1953 and is headquartered in Changhua, Taiwan.
URL
https://www.sdi.com.tw/
IPO date
Apr 25, 1996
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
10,814,709
-0.39%
10,856,531
-7.40%
11,724,279
5.13%
Cost of revenue
9,988,059
9,878,510
10,553,065
Unusual Expense (Income)
NOPBT
826,650
978,021
1,171,214
NOPBT Margin
7.64%
9.01%
9.99%
Operating Taxes
166,724
220,058
270,276
Tax Rate
20.17%
22.50%
23.08%
NOPAT
659,926
757,963
900,938
Net income
675,097
-9.11%
742,758
-21.03%
940,519
10.36%
Dividends
(473,564)
(582,848)
(546,421)
Dividend yield
2.75%
2.82%
3.11%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,296,327
1,262,887
1,365,336
Long-term debt
1,679,000
1,538,786
2,173,574
Deferred revenue
Other long-term liabilities
169,594
156,249
154,565
Net debt
1,879,911
1,843,594
2,459,200
Cash flow
Cash from operating activities
1,189,502
1,726,156
1,996,499
CAPEX
(586,736)
(694,939)
(827,286)
Cash from investing activities
(556,338)
(689,403)
(838,425)
Cash from financing activities
(402,011)
(1,257,090)
(802,577)
FCF
561,925
787,130
959,945
Balance
Cash
1,197,511
934,141
1,186,105
Long term investments
(102,095)
23,938
(106,395)
Excess cash
554,681
415,252
493,496
Stockholders' equity
5,703,996
5,437,937
6,500,938
Invested Capital
9,932,276
9,576,334
9,792,787
ROIC
6.77%
7.83%
9.11%
ROCE
7.63%
9.48%
11.04%
EV
Common stock shares outstanding
182,201
182,289
182,362
Price
94.40
-16.83%
113.50
17.74%
96.40
-45.07%
Market cap
17,199,790
-16.87%
20,689,802
17.69%
17,579,697
-45.04%
EV
19,442,957
22,883,090
20,397,315
EBITDA
1,533,186
1,649,827
1,831,943
EV/EBITDA
12.68
13.87
11.13
Interest
62,025
63,694
73,839
Interest/NOPBT
7.50%
6.51%
6.30%