Loading...
XTAI
2455
Market cap832mUSD
Jul 14, Last price  
126.50TWD
1D
1.15%
1Q
49.09%
Jan 2017
165.66%
IPO
206.17%
Name

Visual Photonics Epitaxy Co Ltd

Chart & Performance

D1W1MN
P/E
34.86
P/S
7.22
EPS
3.63
Div Yield, %
1.67%
Shrs. gr., 5y
0.02%
Rev. gr., 5y
5.07%
Revenues
3.24b
+20.31%
915,408,000998,940,0001,169,609,0001,559,051,0001,772,934,0002,152,521,0002,248,522,0002,150,393,0002,073,370,0002,391,899,0002,182,825,0002,137,109,0002,062,120,0002,530,909,0002,645,003,0003,608,521,0002,603,629,0002,694,104,0003,241,217,000
Net income
671m
+49.05%
176,172,000166,757,000-12,623,000339,011,000413,246,000513,058,000461,516,000460,712,000468,411,000592,657,000467,107,000394,352,000397,170,000514,325,000532,588,000855,081,000544,728,000450,232,000671,055,000
CFO
1.09b
+89.77%
145,112,000140,946,000191,613,000529,951,000556,864,000553,067,000841,700,000820,556,000596,435,000761,248,000851,908,000456,530,000777,072,000695,168,000851,226,0001,178,525,000643,518,000572,163,0001,085,816,000
Dividend
Jun 24, 20242.2 TWD/sh
Earnings
Jul 23, 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.
IPO date
Jan 24, 2002
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
3,241,217
20.31%
2,694,104
3.47%
2,603,629
-27.85%
Cost of revenue
2,520,003
1,967,386
2,023,679
Unusual Expense (Income)
NOPBT
721,214
726,718
579,950
NOPBT Margin
22.25%
26.97%
22.27%
Operating Taxes
146,619
91,490
122,755
Tax Rate
20.33%
12.59%
21.17%
NOPAT
574,595
635,228
457,195
Net income
671,055
49.05%
450,232
-17.35%
544,728
-36.30%
Dividends
(406,793)
(425,284)
(739,624)
Dividend yield
1.32%
1.43%
5.76%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
3,816
103,755
202,814
Long-term debt
517,488
721,995
607,116
Deferred revenue
590,000
Other long-term liabilities
(590,000)
Net debt
(654,528)
(11,941)
6,981
Cash flow
Cash from operating activities
1,085,816
572,163
643,518
CAPEX
(43,756)
(74,021)
(420,098)
Cash from investing activities
(46,717)
(71,232)
(470,098)
Cash from financing activities
(710,683)
(418,597)
(631,811)
FCF
894,690
925,992
(165,972)
Balance
Cash
1,175,832
825,831
752,949
Long term investments
11,860
50,000
Excess cash
1,013,771
702,986
672,768
Stockholders' equity
2,576,407
3,052,605
3,065,854
Invested Capital
2,826,223
3,179,230
3,176,701
ROIC
19.14%
19.99%
15.33%
ROCE
18.78%
18.72%
15.07%
EV
Common stock shares outstanding
185,137
185,355
186,029
Price
166.50
3.74%
160.50
132.61%
69.00
-52.08%
Market cap
30,825,340
3.62%
29,749,478
131.77%
12,836,001
-52.04%
EV
30,170,812
29,737,536
12,842,982
EBITDA
1,009,415
1,010,756
823,221
EV/EBITDA
29.89
29.42
15.60
Interest
11,347
13,140
6,625
Interest/NOPBT
1.57%
1.81%
1.14%