XTAI
2481
Market cap600mUSD
Jul 14, Last price
45.50TWD
1D
1.21%
1Q
14.18%
Jan 2017
178.18%
IPO
279.34%
Name
Panjit International Inc
Chart & Performance
Profile
Panjit International Inc. designs, manufactures, and sells semiconductors in Taiwan, China, the United States, Japan, Germany, Italy, Korea, and internationally. It offers low/medium/high voltage MOSFETs; Schottky; SiC diodes; diode rectifiers; protection devices, such as Zener diodes, ESD protection devices, transient voltage suppressors, and load dump transient voltage suppressors; bipolar junction transistors; bridge rectifiers; sample kits; and packing information solutions. Its products are used in automotive, industrial, and power supply applications. The company was founded in 1986 and is headquartered in Kaohsiung, 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 | 12,536,212 -1.35% | 12,707,319 -3.94% | 13,227,847 -4.57% | |||||||
Cost of revenue | 11,716,392 | 11,868,862 | 11,606,085 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 819,820 | 838,457 | 1,621,762 | |||||||
NOPBT Margin | 6.54% | 6.60% | 12.26% | |||||||
Operating Taxes | 190,201 | 152,145 | 333,438 | |||||||
Tax Rate | 23.20% | 18.15% | 20.56% | |||||||
NOPAT | 629,619 | 686,312 | 1,288,324 | |||||||
Net income | 918,523 11.91% | 820,782 -53.30% | 1,757,631 -8.79% | |||||||
Dividends | (458,538) | (1,146,345) | (1,146,345) | |||||||
Dividend yield | 2.33% | 4.44% | 5.14% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,210,437 | 3,884,178 | 3,907,464 | |||||||
Long-term debt | 5,950,230 | 6,956,438 | 6,729,758 | |||||||
Deferred revenue | 51,459 | 61,566 | 98,807 | |||||||
Other long-term liabilities | 199,505 | 169,754 | 163,640 | |||||||
Net debt | 4,255,370 | 1,836,718 | 4,979,311 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,305,806 | 2,045,392 | 1,780,429 | |||||||
CAPEX | (503,966) | (1,036,791) | (1,975,064) | |||||||
Cash from investing activities | (1,019,323) | (749,551) | (2,176,431) | |||||||
Cash from financing activities | (1,261,976) | (1,250,882) | (210,053) | |||||||
FCF | 1,643,697 | 682,922 | (1,630,988) | |||||||
Balance | ||||||||||
Cash | 6,913,595 | 6,402,670 | 6,027,548 | |||||||
Long term investments | (1,008,298) | 2,601,228 | (369,637) | |||||||
Excess cash | 5,278,486 | 8,368,532 | 4,996,519 | |||||||
Stockholders' equity | 8,155,963 | 11,268,558 | 10,104,671 | |||||||
Invested Capital | 20,345,646 | 17,005,428 | 20,142,195 | |||||||
ROIC | 3.37% | 3.70% | 7.16% | |||||||
ROCE | 3.18% | 3.29% | 6.43% | |||||||
EV | ||||||||||
Common stock shares outstanding | 384,018 | 383,431 | 384,852 | |||||||
Price | 51.30 -23.77% | 67.30 16.23% | 57.90 -45.89% | |||||||
Market cap | 19,700,133 -23.66% | 25,804,906 15.81% | 22,282,931 -39.07% | |||||||
EV | 25,352,233 | 29,027,565 | 28,555,900 | |||||||
EBITDA | 1,859,556 | 1,736,902 | 2,393,466 | |||||||
EV/EBITDA | 13.63 | 16.71 | 11.93 | |||||||
Interest | 226,781 | 202,803 | 138,090 | |||||||
Interest/NOPBT | 27.66% | 24.19% | 8.51% |