XTAI2458
Market cap1.29bUSD
Dec 24, Last price
151.50TWD
1D
2.71%
1Q
4.84%
Jan 2017
228.85%
Name
Elan Microelectronics Corp
Chart & Performance
Profile
ELAN Microelectronics Corporation, a semiconductor company, produces and sells human-machine interface solutions for notebook PCs, smartphones, tablets, and consumer electronics applications in Taiwan, Mainland China, Hong Kong, and the United States. It offers fingerprint sensors, including biometric smart cards, pad and button modules, key cap fingerprint modules, biometric USB dongles, under display fingerprint sensors, and fingerprint sensor with coating/cover glass, as well as facial recognition solutions for PC and smartphone devices. The company also provides microcontrollers for general purpose, touch key, PC peripheral, calculator, and telecommunication applications; pen and touch input solutions for laptops and mobiles; and pointstick and touchpad solutions. In addition, it offers technical support and information services; and after sales services. The company was incorporated in 1994 and is headquartered in Hsinchu 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 | 12,058,515 -7.46% | 13,030,484 -28.90% | 18,327,973 21.38% | |||||||
Cost of revenue | 9,621,100 | 10,252,469 | 12,670,080 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,437,415 | 2,778,015 | 5,657,893 | |||||||
NOPBT Margin | 20.21% | 21.32% | 30.87% | |||||||
Operating Taxes | 487,771 | 669,559 | 1,033,611 | |||||||
Tax Rate | 20.01% | 24.10% | 18.27% | |||||||
NOPAT | 1,949,644 | 2,108,456 | 4,624,282 | |||||||
Net income | 2,143,520 -0.38% | 2,151,676 -57.83% | 5,102,446 57.20% | |||||||
Dividends | (2,329,239) | (3,930,593) | (2,622,980) | |||||||
Dividend yield | 4.99% | 15.81% | 5.24% | |||||||
Proceeds from repurchase of equity | (1,077,510) | |||||||||
BB yield | 2.15% | |||||||||
Debt | ||||||||||
Debt current | 67,991 | 111,973 | 51,687 | |||||||
Long-term debt | 1,875,447 | 1,441,065 | 1,365,051 | |||||||
Deferred revenue | 396,993 | |||||||||
Other long-term liabilities | 309,771 | 374,691 | 36,641 | |||||||
Net debt | (4,828,299) | (3,146,089) | (5,260,809) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,207,658 | 766,069 | 5,262,570 | |||||||
CAPEX | (700,914) | (258,287) | (259,254) | |||||||
Cash from investing activities | (2,272,814) | 1,251,761 | 778,773 | |||||||
Cash from financing activities | (1,984,184) | (3,610,983) | (3,816,687) | |||||||
FCF | 4,544,317 | (1,678,429) | 4,342,145 | |||||||
Balance | ||||||||||
Cash | 4,440,612 | 3,452,326 | 6,752,585 | |||||||
Long term investments | 2,331,125 | 1,246,801 | (75,038) | |||||||
Excess cash | 6,168,811 | 4,047,603 | 5,761,148 | |||||||
Stockholders' equity | 6,380,684 | 9,890,279 | 11,449,172 | |||||||
Invested Capital | 4,594,188 | 6,457,762 | 5,349,259 | |||||||
ROIC | 35.28% | 35.72% | 79.88% | |||||||
ROCE | 22.65% | 26.44% | 50.92% | |||||||
EV | ||||||||||
Common stock shares outstanding | 287,475 | 289,151 | 294,328 | |||||||
Price | 162.50 88.95% | 86.00 -49.41% | 170.00 27.34% | |||||||
Market cap | 46,714,688 87.86% | 24,866,986 -50.30% | 50,035,760 26.66% | |||||||
EV | 42,294,000 | 22,453,422 | 45,005,845 | |||||||
EBITDA | 2,800,401 | 3,104,648 | 5,915,242 | |||||||
EV/EBITDA | 15.10 | 7.23 | 7.61 | |||||||
Interest | 13,433 | 13,933 | 9,845 | |||||||
Interest/NOPBT | 0.55% | 0.50% | 0.17% |