XTAI2493
Market cap346mUSD
Dec 26, Last price
99.00TWD
1D
1.43%
1Q
11.36%
Jan 2017
264.64%
Name
Ampoc Far-East Co Ltd
Chart & Performance
Profile
Ampoc Far-East Co., Ltd. researches, manufactures, and supplies equipment and materials for the electronic industry in Taiwan. The company offers printed circuit boards (PCB), FPD and touch panels, IC packaging, LED and OLED, solar cells, IC wafers and substrates, passive devices, inspection tools, and consumables and other products. It serves various industries, such as PCB, computer systems and communications, semiconductor, precise testing solution for inspection and analysis, MEMS, and precision surface treatment. The company provides its products in Mainland China and Hong Kong through its service centers and distribution channels. AMPOC Far-East Co., Ltd. was founded in 1976 and is headquartered 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 | 3,354,285 -2.73% | 3,448,384 17.33% | 2,938,974 13.01% | |||||||
Cost of revenue | 2,506,257 | 2,703,204 | 2,473,173 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 848,028 | 745,180 | 465,801 | |||||||
NOPBT Margin | 25.28% | 21.61% | 15.85% | |||||||
Operating Taxes | 182,998 | 162,992 | 80,862 | |||||||
Tax Rate | 21.58% | 21.87% | 17.36% | |||||||
NOPAT | 665,030 | 582,188 | 384,939 | |||||||
Net income | 690,310 16.53% | 592,400 72.56% | 343,298 11.18% | |||||||
Dividends | (457,750) | (314,703) | (286,093) | |||||||
Dividend yield | 5.02% | 6.29% | 6.44% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 44,759 | 3,869 | 5,826 | |||||||
Long-term debt | 162,855 | 2,679 | 4,804 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 71,996 | 59,222 | 93,679 | |||||||
Net debt | (2,026,693) | (1,125,385) | (808,167) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 813,714 | 677,665 | 468,275 | |||||||
CAPEX | (481,939) | (6,227) | (14,562) | |||||||
Cash from investing activities | (594,067) | (50,555) | (5,541) | |||||||
Cash from financing activities | (272,870) | (318,724) | (290,309) | |||||||
FCF | 339,739 | 942,507 | 418,061 | |||||||
Balance | ||||||||||
Cash | 2,126,226 | 1,912,095 | 1,194,826 | |||||||
Long term investments | 108,081 | (780,162) | (376,029) | |||||||
Excess cash | 2,066,593 | 959,514 | 671,848 | |||||||
Stockholders' equity | 2,678,531 | 2,442,943 | 2,117,765 | |||||||
Invested Capital | 1,205,789 | 1,759,230 | 1,825,326 | |||||||
ROIC | 44.86% | 32.48% | 20.41% | |||||||
ROCE | 25.55% | 27.03% | 18.47% | |||||||
EV | ||||||||||
Common stock shares outstanding | 115,364 | 115,699 | 115,300 | |||||||
Price | 79.10 82.89% | 43.25 12.19% | 38.55 13.72% | |||||||
Market cap | 9,125,292 82.36% | 5,003,982 12.58% | 4,444,815 13.70% | |||||||
EV | 7,098,599 | 3,878,597 | 3,636,648 | |||||||
EBITDA | 869,082 | 763,825 | 483,096 | |||||||
EV/EBITDA | 8.17 | 5.08 | 7.53 | |||||||
Interest | 117 | 43 | 68 | |||||||
Interest/NOPBT | 0.01% | 0.01% | 0.01% |