Loading...
XTAI2455
Market cap956mUSD
Dec 23, Last price  
169.00TWD
1D
0.60%
1Q
4.64%
Jan 2017
241.41%
Name

Visual Photonics Epitaxy Co Ltd

Chart & Performance

D1W1MN
XTAI:2455 chart
P/E
69.41
P/S
11.60
EPS
2.43
Div Yield, %
1.36%
Shrs. gr., 5y
0.06%
Rev. gr., 5y
5.49%
Revenues
2.69b
+3.47%
915,408,000998,940,0001,169,609,0001,559,051,0001,772,934,0002,152,521,0002,248,522,0002,150,393,0002,073,370,0002,391,899,0002,182,825,0002,137,109,0002,062,120,0002,530,909,0002,645,003,0003,608,521,0002,603,629,0002,694,104,000
Net income
450m
-17.35%
176,172,000166,757,000-12,623,000339,011,000413,246,000513,058,000461,516,000460,712,000468,411,000592,657,000467,107,000394,352,000397,170,000514,325,000532,588,000855,081,000544,728,000450,232,000
CFO
572m
-11.09%
145,112,000140,946,000191,613,000529,951,000556,864,000553,067,000841,700,000820,556,000596,435,000761,248,000851,908,000456,530,000777,072,000695,168,000851,226,0001,178,525,000643,518,000572,163,000
Dividend
Jun 24, 20242.2 TWD/sh
Earnings
Feb 27, 2025

Profile

Visual Photonics Epitaxy Co., Ltd. researches, develops, manufactures, and sells optoelectronic semiconductors epitaxy and optoelectronic components products in Taiwan, the United States, and internationally. The company offers gallium arsenide (GaAs) heterojunction bipolar transistor (HBT), low turn-on voltage HBT, high voltage HBT, InP HBT and HEMT, GaAs pseudomorphic high electron mobility transistor (PHEMT) and BiHEMT, and GaN epi wafers. It also provides GaAs PD, InGaAs PD and APD, Zn diffusion ready InGaAs PD and APD, long wavelength InGaAs PD, F-P and DFB LD, and VCSEL epi wafers; and solar cell epi wafers, as well as customerized epi foundry services. The company was incorporated in 1996 and is based in Taoyuan City, Taiwan.
URL
http://www.vpec.com.tw/
IPO date
Jan 24, 2002
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
2,694,104
3.47%
2,603,629
-27.85%
3,608,521
36.43%
Cost of revenue
1,967,386
2,023,679
2,552,002
Unusual Expense (Income)
NOPBT
726,718
579,950
1,056,519
NOPBT Margin
26.97%
22.27%
29.28%
Operating Taxes
91,490
122,755
197,596
Tax Rate
12.59%
21.17%
18.70%
NOPAT
635,228
457,195
858,923
Net income
450,232
-17.35%
544,728
-36.30%
855,081
60.55%
Dividends
(425,284)
(739,624)
(478,906)
Dividend yield
1.43%
5.76%
1.79%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
103,755
202,814
480,378
Long-term debt
721,995
607,116
200,698
Deferred revenue
590,000
200,000
Other long-term liabilities
(590,000)
(200,000)
Net debt
(11,941)
6,981
(529,129)
Cash flow
Cash from operating activities
572,163
643,518
1,178,525
CAPEX
(74,021)
(420,098)
(469,861)
Cash from investing activities
(71,232)
(470,098)
(469,861)
Cash from financing activities
(418,597)
(631,811)
(580,550)
FCF
925,992
(165,972)
715,083
Balance
Cash
825,831
752,949
1,210,205
Long term investments
11,860
50,000
Excess cash
702,986
672,768
1,029,779
Stockholders' equity
3,052,605
3,065,854
3,261,178
Invested Capital
3,179,230
3,176,701
2,789,143
ROIC
19.99%
15.33%
31.44%
ROCE
18.72%
15.07%
27.66%
EV
Common stock shares outstanding
185,355
186,029
185,873
Price
160.50
132.61%
69.00
-52.08%
144.00
28.57%
Market cap
29,749,478
131.77%
12,836,001
-52.04%
26,765,712
28.38%
EV
29,737,536
12,842,982
26,236,583
EBITDA
1,010,756
823,221
1,328,836
EV/EBITDA
29.42
15.60
19.74
Interest
13,140
6,625
6,677
Interest/NOPBT
1.81%
1.14%
0.63%