XTAI2426
Market cap209mUSD
Dec 25, Last price
22.80TWD
1D
1.11%
1Q
0.22%
Jan 2017
83.13%
Name
Tyntek Corp
Chart & Performance
Profile
Tyntek Corporation manufactures and sells LED chips. The company offers visible LED, ultra HB LED, infrared LED, InGaAs/InP, and other LED products. It also provides SI products, such as Si submount, Si resistor, Si zener diode, ambient sensor, Si photo-transistor, Si photo-diode, and other chips. In addition, the company offers optical fiber communication device products, including inP-based chips. The company was founded in 1987 and is based in Chu-nan, 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 | 2,267,637 -6.28% | 2,419,509 -23.51% | 3,163,375 30.25% | |||||||
Cost of revenue | 2,410,258 | 2,382,503 | 2,852,805 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (142,621) | 37,006 | 310,570 | |||||||
NOPBT Margin | 1.53% | 9.82% | ||||||||
Operating Taxes | (25,308) | 20,415 | 94,958 | |||||||
Tax Rate | 55.17% | 30.58% | ||||||||
NOPAT | (117,313) | 16,591 | 215,612 | |||||||
Net income | (131,954) -28.45% | (184,423) -125.44% | 724,850 138.05% | |||||||
Dividends | (300,622) | (225,467) | ||||||||
Dividend yield | 6.02% | 2.62% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 326,002 | 270,169 | 288,345 | |||||||
Long-term debt | 562,463 | 605,369 | 717,226 | |||||||
Deferred revenue | 846 | 1,031 | ||||||||
Other long-term liabilities | 36,509 | 37,699 | 59,257 | |||||||
Net debt | (771,080) | (711,468) | (659,450) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 156,560 | 630,112 | 255,666 | |||||||
CAPEX | (348,183) | (378,251) | (257,616) | |||||||
Cash from investing activities | (320,792) | (16,723) | 1,100,307 | |||||||
Cash from financing activities | 9,915 | (432,179) | (887,029) | |||||||
FCF | (109,441) | 148,793 | (133,980) | |||||||
Balance | ||||||||||
Cash | 1,411,320 | 1,562,341 | 1,776,482 | |||||||
Long term investments | 248,225 | 24,665 | (111,461) | |||||||
Excess cash | 1,546,163 | 1,466,031 | 1,506,852 | |||||||
Stockholders' equity | 4,095,269 | 3,879,002 | 4,380,091 | |||||||
Invested Capital | 3,164,211 | 3,316,023 | 3,894,404 | |||||||
ROIC | 0.46% | 5.26% | ||||||||
ROCE | 0.77% | 5.73% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 300,621 | 300,621 | 303,004 | |||||||
Price | 18.60 12.05% | 16.60 -41.45% | 28.35 63.87% | |||||||
Market cap | 5,591,551 12.05% | 4,990,309 -41.91% | 8,590,163 64.60% | |||||||
EV | 4,862,832 | 4,314,337 | 7,969,253 | |||||||
EBITDA | 167,352 | 311,808 | 557,947 | |||||||
EV/EBITDA | 29.06 | 13.84 | 14.28 | |||||||
Interest | 14,899 | 12,862 | 20,531 | |||||||
Interest/NOPBT | 34.76% | 6.61% |