Loading...
XTAI
2377
Market cap3.31bUSD
Apr 11, Last price  
127.00TWD
1D
-6.27%
1Q
-31.17%
Jan 2017
72.55%
Name

Micro-Star International Co Ltd

Chart & Performance

D1W1MN
P/E
15.80
P/S
0.54
EPS
8.04
Div Yield, %
4.25%
Shrs. gr., 5y
-0.07%
Rev. gr., 5y
10.43%
Revenues
197.87b
+8.15%
80,745,331,00096,215,443,000101,901,081,00082,204,120,00089,539,890,00078,666,519,00067,057,171,00071,879,047,00084,901,773,00085,294,794,000102,190,503,000106,419,905,000118,527,273,000120,491,417,000146,502,789,000201,810,152,000180,411,242,000182,965,688,000197,871,915,000
Net income
6.79b
-9.83%
1,247,074,0002,912,697,0002,269,634,000241,246,000520,002,000326,466,000864,872,0001,972,857,0003,013,861,0003,706,456,0004,887,942,0004,937,422,0006,041,129,0005,587,210,0007,959,505,00016,921,005,0009,962,520,0007,532,896,0006,792,772,000
CFO
5.00b
+0.80%
731,763,000-537,078,0002,129,465,0001,998,078,000828,339,0004,685,287,0001,687,490,0003,480,809,0001,113,470,0005,728,144,0005,038,336,0002,444,247,00084,616,0009,273,570,00010,824,668,00012,612,916,00015,639,296,0004,961,653,0005,001,316,000
Dividend
Aug 26, 20245.4 TWD/sh
Earnings
May 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
197,871,915
8.15%
182,965,688
1.42%
180,411,242
-10.60%
Cost of revenue
190,684,662
174,137,683
169,668,975
Unusual Expense (Income)
NOPBT
7,187,253
8,828,005
10,742,267
NOPBT Margin
3.63%
4.82%
5.95%
Operating Taxes
1,715,499
1,643,791
2,321,165
Tax Rate
23.87%
18.62%
21.61%
NOPAT
5,471,754
7,184,214
8,421,102
Net income
6,792,772
-9.83%
7,532,896
-24.39%
9,962,520
-41.12%
Dividends
(4,561,602)
(5,576,051)
(8,870,990)
Dividend yield
2.94%
3.22%
8.68%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
388,074
312,506
222,272
Long-term debt
1,412,440
1,032,394
939,094
Deferred revenue
Other long-term liabilities
558,707
551,914
442,424
Net debt
(21,930,471)
(25,348,907)
(27,040,519)
Cash flow
Cash from operating activities
5,001,316
4,961,653
15,639,296
CAPEX
(2,306,920)
(643,585)
(821,223)
Cash from investing activities
(3,181,677)
(604,976)
(842,339)
Cash from financing activities
(4,859,114)
(5,898,479)
(11,135,463)
FCF
(16,978,276)
40,100,137
(5,860,778)
Balance
Cash
24,389,234
25,906,146
27,773,333
Long term investments
(658,249)
787,661
428,552
Excess cash
13,837,389
17,545,523
19,181,323
Stockholders' equity
41,878,821
49,419,316
47,637,981
Invested Capital
40,495,629
33,859,105
29,724,617
ROIC
14.72%
22.60%
27.00%
ROCE
13.22%
17.17%
21.96%
EV
Common stock shares outstanding
844,892
849,715
854,967
Price
183.50
-10.05%
204.00
70.71%
119.50
-25.55%
Market cap
155,037,718
-10.56%
173,341,860
69.66%
102,168,556
-25.60%
EV
133,107,247
147,992,953
75,128,038
EBITDA
8,531,020
10,202,682
12,145,520
EV/EBITDA
15.60
14.51
6.19
Interest
44,289
27,657
38,238
Interest/NOPBT
0.62%
0.31%
0.36%