XTAI
2453
Market cap189mUSD
Jul 15, Last price
55.70TWD
1D
-0.54%
1Q
-7.93%
Jan 2017
425.47%
IPO
92.47%
Name
Syscom Computer Engineering Co
Chart & Performance
Profile
Syscom Computer Engineering Co. provides information technology services worldwide. It offers services in the areas of system integration, online custom information integration, e-business, high-tech manufacturing, network planning and implementation, outsourcing, hardware sales and maintenance, software development and maintenance, and training. The company's industry-specific solutions include planning, integration, deployment, and maintenance services; networking; electronic transaction real-time risk management systems; banking and securities trading platforms; healthcare information solutions; telecom infrastructure; and value-added telecom services. Its industry-specific solutions also comprise real-time transit system management; eGovernment; public sector unified portal platforms; information security; office automation; data warehouse outsourcing; computer center facilities management; database design; and Internet database application design services. The company offers its solutions for financial institutions, high-tech manufacturers, public sector, securities companies, healthcare and medical industries, telecommunications, and educational institutions. Syscom Computer Engineering Co. was founded in 1975 and is headquartered in Taipei, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 6,932,729 8.60% | 6,383,820 7.28% | 5,950,524 1.38% | |||||||
Cost of revenue | 6,616,673 | 6,091,601 | 5,686,114 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 316,056 | 292,219 | 264,410 | |||||||
NOPBT Margin | 4.56% | 4.58% | 4.44% | |||||||
Operating Taxes | 65,739 | 52,869 | 59,711 | |||||||
Tax Rate | 20.80% | 18.09% | 22.58% | |||||||
NOPAT | 250,317 | 239,350 | 204,699 | |||||||
Net income | 306,397 10.10% | 278,293 10.99% | 250,730 16.17% | |||||||
Dividends | (240,000) | (220,000) | (190,000) | |||||||
Dividend yield | 4.11% | 3.96% | 7.42% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 224,539 | 237,161 | 205,461 | |||||||
Long-term debt | 72,232 | 145,181 | 33,365 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 74,283 | 56,718 | 72,314 | |||||||
Net debt | (767,650) | (1,026,973) | (586,565) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 256,690 | 653,607 | 212,024 | |||||||
CAPEX | (67,494) | (59,329) | (48,717) | |||||||
Cash from investing activities | (111,095) | (108,236) | 114,214 | |||||||
Cash from financing activities | (305,307) | (277,071) | (203,637) | |||||||
FCF | 129,522 | 471,419 | 59,666 | |||||||
Balance | ||||||||||
Cash | 984,127 | 1,110,555 | 823,618 | |||||||
Long term investments | 80,294 | 298,760 | 1,773 | |||||||
Excess cash | 717,785 | 1,090,124 | 527,865 | |||||||
Stockholders' equity | 1,776,609 | 2,117,304 | 2,054,813 | |||||||
Invested Capital | 1,777,535 | 1,370,562 | 1,784,052 | |||||||
ROIC | 15.90% | 15.17% | 11.34% | |||||||
ROCE | 12.61% | 11.83% | 11.38% | |||||||
EV | ||||||||||
Common stock shares outstanding | 100,258 | 100,222 | 100,447 | |||||||
Price | 58.20 4.86% | 55.50 117.65% | 25.50 -12.07% | |||||||
Market cap | 5,834,991 4.90% | 5,562,321 117.16% | 2,561,398 -12.00% | |||||||
EV | 5,078,849 | 4,538,445 | 1,979,802 | |||||||
EBITDA | 431,596 | 403,521 | 376,695 | |||||||
EV/EBITDA | 11.77 | 11.25 | 5.26 | |||||||
Interest | 17,670 | 17,080 | 7,826 | |||||||
Interest/NOPBT | 5.59% | 5.84% | 2.96% |