XTAI2459
Market cap225mUSD
Dec 27, Last price
70.00TWD
1D
0.00%
1Q
-1.96%
Jan 2017
96.63%
Name
Audix Corp
Chart & Performance
Profile
Audix Corporation manufactures and distributes electronic components in Taiwan. The company manufactures electronic components, such as relays, transformers, chokes, and couplers; precision molds and finished products, including precision pressing molds comprising multi-position progressive dies, composite molds, forming molds, and automatic joint riveting dies; precision pressing products, such as precision coupler, automobile switch, relay connection riveting, hearing aid, and assortment of adhesive terminals; precision coupler parts, plastic parts for electronics and electric appliances, and plastic parts for medical devices; and coupler assemblies. It also designs, develops, and manufactures automated production equipment for CCFL and electronics; and equipment and jigs for the assembly of automobile components, as well as offers electronic switches for automobiles. In addition, the company distributes electronic components of various brands. Further, it offers services for safety verification and EMC authentication, as well as for the development of software/hardware products; anechoic chamber design and construction services; and chemistry examination services. Audix Corporation was founded in 1980 and is based in Taipei, 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 | 7,420,156 -5.52% | 7,853,343 12.40% | 6,986,930 9.78% | |||||||
Cost of revenue | 6,688,731 | 6,816,950 | 6,238,276 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 731,425 | 1,036,393 | 748,654 | |||||||
NOPBT Margin | 9.86% | 13.20% | 10.72% | |||||||
Operating Taxes | 327,722 | 437,501 | 268,981 | |||||||
Tax Rate | 44.81% | 42.21% | 35.93% | |||||||
NOPAT | 403,703 | 598,892 | 479,673 | |||||||
Net income | 576,835 0.61% | 573,311 8.28% | 529,493 18.00% | |||||||
Dividends | (401,263) | (369,585) | (348,466) | |||||||
Dividend yield | 5.99% | 6.80% | 5.52% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,360,225 | 1,574,405 | 853,323 | |||||||
Long-term debt | 1,201,377 | 1,445,229 | 1,876,610 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 12,984 | 13,222 | 27,925 | |||||||
Net debt | (3,036,200) | (79,777) | 618,674 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 898,000 | 671,192 | 685,659 | |||||||
CAPEX | (127,269) | (222,671) | (233,127) | |||||||
Cash from investing activities | 123,174 | (733,857) | (837,795) | |||||||
Cash from financing activities | (966,682) | (171,962) | (36,423) | |||||||
FCF | 586,442 | 425,284 | 399,763 | |||||||
Balance | ||||||||||
Cash | 3,674,509 | 4,148,036 | 4,550,047 | |||||||
Long term investments | 1,923,293 | (1,048,625) | (2,438,788) | |||||||
Excess cash | 5,226,794 | 2,706,744 | 1,761,912 | |||||||
Stockholders' equity | 5,493,582 | 5,417,250 | 4,708,135 | |||||||
Invested Capital | 3,002,217 | 5,679,493 | 5,868,720 | |||||||
ROIC | 9.30% | 10.37% | 8.66% | |||||||
ROCE | 8.85% | 12.32% | 9.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 106,006 | 106,091 | 105,977 | |||||||
Price | 63.20 23.44% | 51.20 -14.09% | 59.60 29.71% | |||||||
Market cap | 6,699,579 23.34% | 5,431,859 -14.00% | 6,316,229 29.51% | |||||||
EV | 4,056,845 | 5,781,169 | 7,314,065 | |||||||
EBITDA | 1,033,926 | 1,386,290 | 1,081,512 | |||||||
EV/EBITDA | 3.92 | 4.17 | 6.76 | |||||||
Interest | 60,461 | 43,536 | 26,154 | |||||||
Interest/NOPBT | 8.27% | 4.20% | 3.49% |