XTAI
2486
Market cap625mUSD
Jul 11, Last price
78.10TWD
1D
6.26%
1Q
8.47%
Jan 2017
773.60%
IPO
723.84%
Name
I-Chiun Precision Industry Co Ltd
Chart & Performance
Profile
I-Chiun Precision Industry Co., Ltd. develops, manufactures, and sells high-tech precision electronics and related applications worldwide. It provides optoelectronic lead frames, miniature electrical products, small motors, and 3C products, as well as components for 3C products, such as mobile phones, PDAs, computers, automobiles, office automation equipment, stereos, home appliances, communication equipment, cameras, and medical devices. The company also offers SMD LED products for use in mobile phones, notebook computer displays, TV back lights, and streetlights; plug-in lamp LED products for use in remote controls, flashlights, signboards, and traffic signals; and photo coupler products to protect electronic components in household appliances, such as transistors. In addition, it provides LCD products, including lamp reflectors and covers, front and back bezels, and ground clips for use in global positioning systems, digital cameras, LCD products, and notebook computers. Further, the company offers heat spreaders, such as flip chip-lids/rings, and flip chip-hats and flat tops. I-Chiun Precision Industry Co., Ltd. was founded in 1977 and is based in New Taipei City, 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 | 5,492,378 8.36% | 5,068,696 -2.45% | 5,195,927 -13.23% | |||||||
Cost of revenue | 5,480,368 | 4,949,145 | 5,138,515 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,010 | 119,551 | 57,412 | |||||||
NOPBT Margin | 0.22% | 2.36% | 1.10% | |||||||
Operating Taxes | 36,484 | 45,527 | 38,356 | |||||||
Tax Rate | 303.78% | 38.08% | 66.81% | |||||||
NOPAT | (24,474) | 74,024 | 19,056 | |||||||
Net income | 18,807 -90.64% | 200,887 94.49% | 103,288 -72.51% | |||||||
Dividends | (144,273) | (87,183) | (110,980) | |||||||
Dividend yield | 0.57% | 0.85% | 2.30% | |||||||
Proceeds from repurchase of equity | 903,432 | 10,123 | (49,661) | |||||||
BB yield | -3.59% | -0.10% | 1.03% | |||||||
Debt | ||||||||||
Debt current | 786,461 | 1,671,844 | 1,017,198 | |||||||
Long-term debt | 3,222,713 | 654,493 | 1,709,921 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 99,945 | 103,146 | 106,875 | |||||||
Net debt | 2,582,842 | 319,397 | 1,386,811 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 220,012 | 844,758 | 1,028,667 | |||||||
CAPEX | (3,443,388) | (129,013) | (420,345) | |||||||
Cash from investing activities | (3,446,722) | (185,235) | (569,709) | |||||||
Cash from financing activities | 3,039,126 | (448,834) | (314,152) | |||||||
FCF | (2,982,756) | 418,109 | 502,350 | |||||||
Balance | ||||||||||
Cash | 1,578,649 | 1,796,152 | 1,519,163 | |||||||
Long term investments | (152,317) | 210,788 | (178,855) | |||||||
Excess cash | 1,151,713 | 1,753,505 | 1,080,512 | |||||||
Stockholders' equity | 2,546,030 | 2,713,733 | 2,508,986 | |||||||
Invested Capital | 8,314,023 | 4,705,842 | 5,570,056 | |||||||
ROIC | 1.44% | 0.33% | ||||||||
ROCE | 0.12% | 1.76% | 0.83% | |||||||
EV | ||||||||||
Common stock shares outstanding | 222,637 | 219,408 | 222,726 | |||||||
Price | 113.00 141.45% | 46.80 115.67% | 21.70 -57.86% | |||||||
Market cap | 25,157,981 145.01% | 10,268,294 112.46% | 4,833,154 -55.31% | |||||||
EV | 27,918,145 | 10,779,814 | 6,439,594 | |||||||
EBITDA | 432,269 | 573,419 | 537,942 | |||||||
EV/EBITDA | 64.59 | 18.80 | 11.97 | |||||||
Interest | 51,494 | 59,810 | 62,333 | |||||||
Interest/NOPBT | 428.76% | 50.03% | 108.57% |