Loading...
XTAI2377
Market cap4.63bUSD
Dec 20, Last price  
178.50TWD
1D
0.56%
1Q
0.85%
Jan 2017
142.53%
Name

Micro-Star International Co Ltd

Chart & Performance

D1W1MN
XTAI:2377 chart
P/E
20.02
P/S
0.82
EPS
8.92
Div Yield, %
3.70%
Shrs. gr., 5y
-0.07%
Rev. gr., 5y
9.07%
Revenues
182.97b
+1.42%
80,745,331,00096,215,443,000101,901,081,00082,204,120,00089,539,890,00078,666,519,00067,057,171,00071,879,047,00084,901,773,00085,294,794,000102,190,503,000106,419,905,000118,527,273,000120,491,417,000146,502,789,000201,810,152,000180,411,242,000182,965,688,000
Net income
7.53b
-24.39%
1,247,074,0002,912,697,0002,269,634,000241,246,000520,002,000326,466,000864,872,0001,972,857,0003,013,861,0003,706,456,0004,887,942,0004,937,422,0006,041,129,0005,587,210,0007,959,505,00016,921,005,0009,962,520,0007,532,896,000
CFO
4.96b
-68.27%
731,763,000-537,078,0002,129,465,0001,998,078,000828,339,0004,685,287,0001,687,490,0003,480,809,0001,113,470,0005,728,144,0005,038,336,0002,444,247,00084,616,0009,273,570,00010,824,668,00012,612,916,00015,639,296,0004,961,653,000
Dividend
Aug 26, 20245.4 TWD/sh
Earnings
Mar 12, 2025

Profile

Micro-Star International Co., Ltd. manufactures and sells motherboards, interface cards, notebook computers, and other electronic products in Asia, Europe, the Americas, and internationally. The company operates through Computer and Peripherals, and Other segments. Its products portfolio includes laptops, desktops, monitors, graphic cards, gaming gears, PC cases and components, liquid cooling, and power supply products, as well as gaming laptop backpacks, apparel, and others. The company is also involved in the sale, support, after-sales service, and logistics service of computers and electronic components. Micro-Star International Co., Ltd. was incorporated in 1986 and is headquartered in New Taipei city, Taiwan.
URL
https://tw.msi.com/
IPO date
Oct 31, 1998
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
182,965,688
1.42%
180,411,242
-10.60%
201,810,152
37.75%
Cost of revenue
174,137,683
169,668,975
181,822,091
Unusual Expense (Income)
NOPBT
8,828,005
10,742,267
19,988,061
NOPBT Margin
4.82%
5.95%
9.90%
Operating Taxes
1,643,791
2,321,165
3,709,667
Tax Rate
18.62%
21.61%
18.56%
NOPAT
7,184,214
8,421,102
16,278,394
Net income
7,532,896
-24.39%
9,962,520
-41.12%
16,921,005
112.59%
Dividends
(5,576,051)
(8,870,990)
(5,153,623)
Dividend yield
3.22%
8.68%
3.75%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
312,506
222,272
2,192,852
Long-term debt
1,032,394
939,094
483,480
Deferred revenue
211,818
Other long-term liabilities
551,914
442,424
298,578
Net debt
(25,348,907)
(27,040,519)
(21,685,070)
Cash flow
Cash from operating activities
4,961,653
15,639,296
12,612,916
CAPEX
(643,585)
(821,223)
(1,560,688)
Cash from investing activities
(604,976)
(842,339)
(968,639)
Cash from financing activities
(5,898,479)
(11,135,463)
(6,411,095)
FCF
40,100,137
(5,860,778)
9,858,997
Balance
Cash
25,906,146
27,773,333
23,754,046
Long term investments
787,661
428,552
607,356
Excess cash
17,545,523
19,181,323
14,270,894
Stockholders' equity
49,419,316
47,637,981
46,320,264
Invested Capital
33,859,105
29,724,617
32,658,911
ROIC
22.60%
27.00%
55.31%
ROCE
17.17%
21.96%
42.58%
EV
Common stock shares outstanding
849,715
854,967
855,580
Price
204.00
70.71%
119.50
-25.55%
160.50
21.13%
Market cap
173,341,860
69.66%
102,168,556
-25.60%
137,320,590
21.63%
EV
147,992,953
75,128,038
115,635,520
EBITDA
10,202,682
12,145,520
21,228,507
EV/EBITDA
14.51
6.19
5.45
Interest
27,657
38,238
18,706
Interest/NOPBT
0.31%
0.36%
0.09%