XTAI2382
Market cap32bUSD
Dec 20, Last price
277.50TWD
1D
1.09%
1Q
9.90%
Jan 2017
360.20%
Name
Quanta Computer Inc
Chart & Performance
Profile
Quanta Computer Inc., together with its subsidiaries, engages in manufacturing, processing, and trading of notebook computers and communication products in the United States, Mainland China, the Netherlands, Japan, and internationally. The company provides notebook PCs; a portfolio of servers, storage devices, and network switches; cameras, including automotive camera, camera module, and AI dash-cam and ADAS solutions; and smart healthcare solutions. It also offers mobile computing solutions for the wireless communication of notebook PCs, wireless local area network peripherals, wireless multimedia devices, and wireless information home appliances; and cloud computing and enterprise network solutions to meet enterprise demand for private clouds or hybrid clouds, as well as home entertainment and smart home solutions, including home media centers; smart touch input systems for laptops, desktops, and thin client terminals; smart IoT controllers and sensors; smart speakers; and private servers for home. In addition, the company provides IoT solutions; next generation of central office solutions for telecommunication; smart manufacturing and smart factory solutions; and AR/ VR display and smart glasses solutions. Quanta Computer Inc. was founded in 1988 and is headquartered in Taoyuan 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 | 1,085,611,052 -15.22% | 1,280,429,312 13.37% | 1,129,453,350 3.54% | |||||||
Cost of revenue | 1,042,066,901 | 1,249,239,727 | 1,092,175,436 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 43,544,151 | 31,189,585 | 37,277,914 | |||||||
NOPBT Margin | 4.01% | 2.44% | 3.30% | |||||||
Operating Taxes | 11,242,886 | 11,057,931 | 9,076,709 | |||||||
Tax Rate | 25.82% | 35.45% | 24.35% | |||||||
NOPAT | 32,301,265 | 20,131,654 | 28,201,205 | |||||||
Net income | 39,676,394 37.02% | 28,957,466 -13.95% | 33,652,524 32.87% | |||||||
Dividends | (23,764,557) | (26,009,039) | (20,253,559) | |||||||
Dividend yield | 2.73% | 9.22% | 5.49% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 159,948,297 | 250,697,078 | 167,431,914 | |||||||
Long-term debt | 10,824,564 | 11,221,645 | 28,236,375 | |||||||
Deferred revenue | 1 | 699,205 | ||||||||
Other long-term liabilities | 402,887 | 620,150 | 88,215 | |||||||
Net debt | (56,877,251) | 52,220,275 | 29,144,617 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 124,332,934 | 11,415,071 | (23,792,788) | |||||||
CAPEX | (8,832,411) | (17,305,229) | (11,850,083) | |||||||
Cash from investing activities | (37,612,146) | (14,142,772) | 13,536,143 | |||||||
Cash from financing activities | (114,205,168) | 31,294,633 | (33,213,092) | |||||||
FCF | 93,157,891 | (14,316,079) | (49,132,563) | |||||||
Balance | ||||||||||
Cash | 221,425,202 | 218,247,750 | 181,703,045 | |||||||
Long term investments | 6,224,910 | (8,549,302) | (15,179,373) | |||||||
Excess cash | 173,369,559 | 145,676,982 | 110,051,004 | |||||||
Stockholders' equity | 179,930,589 | 217,700,702 | 209,051,088 | |||||||
Invested Capital | 188,675,877 | 275,255,539 | 239,996,532 | |||||||
ROIC | 13.93% | 7.81% | 13.23% | |||||||
ROCE | 11.86% | 7.36% | 10.56% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,879,332 | 3,903,337 | 3,894,966 | |||||||
Price | 224.50 210.51% | 72.30 -23.65% | 94.70 17.06% | |||||||
Market cap | 870,910,034 208.60% | 282,211,277 -23.49% | 368,853,280 17.14% | |||||||
EV | 821,717,998 | 341,796,879 | 404,985,870 | |||||||
EBITDA | 54,981,038 | 41,292,561 | 45,603,298 | |||||||
EV/EBITDA | 14.95 | 8.28 | 8.88 | |||||||
Interest | 8,915,024 | 4,370,078 | 1,115,962 | |||||||
Interest/NOPBT | 20.47% | 14.01% | 2.99% |