Loading...
XTAI
2634
Market cap1.46bUSD
May 02, Last price  
47.50TWD
1D
1.82%
Jan 2017
28.94%
IPO
23.38%
Name

Aerospace Industrial Development Corp

Chart & Performance

D1W1MN
P/E
20.64
P/S
1.14
EPS
2.30
Div Yield, %
2.99%
Shrs. gr., 5y
-0.05%
Rev. gr., 5y
6.63%
Revenues
39.34b
+0.61%
17,942,176,00020,093,626,00022,603,096,00023,086,459,00024,924,039,00026,878,156,00027,325,514,00027,537,414,00028,182,098,00028,540,207,00021,042,937,00023,734,566,00030,242,307,00039,100,002,00039,338,315,000
Net income
2.17b
-2.60%
1,020,270,0001,125,719,0001,240,116,0001,289,028,0001,871,503,0002,029,169,0002,082,655,0001,747,981,0002,092,016,0001,874,287,000395,858,000558,013,0001,627,333,0002,225,899,0002,168,067,000
CFO
-3.14b
L
-1,151,525,0003,457,251,0005,393,083,0002,858,805,000-6,450,572,0002,405,022,0004,533,586,0001,029,979,000-4,785,650,00013,680,0004,844,843,0004,519,411,0002,411,784,0003,872,446,000-3,135,762,000
Dividend
Jul 10, 20241.42 TWD/sh
Earnings
May 12, 2025

Profile

Aerospace Industrial Development Corporation engages in the development, manufacturing, integration, assembly, and testing and verification of aircraft systems and parts in Taiwan and internationally. The company provides military aircrafts and helicopters, commercial aviation, and aero/industrial engines. It engages in the manufacturing maintenance and upgradation of drones, military aircrafts, and production of military hardware, as well as military aircraft engines. The company also design and OEM production of airframe structure and sub-assembly parts; design, processing, and OEM production of international commercial aircraft engines and parts and components. In addition, it offers aviation service, R&D application, design, manufacturing, testing, system integration, and after-sales services. Further, the company offers aircraft maintenance including flight line operations, intermediate, and depot level maintenance; instrument and electronics repair, accessories, and avionics test equipment maintenance; harness fabrication and maintenance, avionics repair/overhaul, and production of avionic systems; and logistic support services. Additionally, it provides flight services, which includes flight test, airborne system development flight test verification, aerial data measurement and acquisition, and flight training; and information and technology services, as well as involves in railway, automotive electronics, and power/energy business; and commercial jet aircraft auxiliary power unit. The company was formerly known as Aero Industry Development Center. Aerospace Industrial Development Corporation was founded in 1969 and is headquartered in Taichung City, Taiwan.
URL
https://www.aidc.com.tw/
IPO date
Aug 25, 2014
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
39,338,315
0.61%
39,100,002
29.29%
30,242,307
27.42%
Cost of revenue
37,119,856
36,314,530
28,732,657
Unusual Expense (Income)
NOPBT
2,218,459
2,785,472
1,509,650
NOPBT Margin
5.64%
7.12%
4.99%
Operating Taxes
612,403
616,060
407,634
Tax Rate
27.60%
22.12%
27.00%
NOPAT
1,606,056
2,169,412
1,102,016
Net income
2,168,067
-2.60%
2,225,899
36.78%
1,627,333
191.63%
Dividends
(1,337,451)
(1,017,216)
(329,653)
Dividend yield
3.16%
2.01%
0.98%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
12,955,101
11,047,800
7,993,015
Long-term debt
9,337,751
6,446,879
11,432,169
Deferred revenue
11,652
7,348
8,260
Other long-term liabilities
273,095
1,079,825
755,082
Net debt
18,393,342
11,722,864
14,585,873
Cash flow
Cash from operating activities
(3,135,762)
3,872,446
2,411,784
CAPEX
(1,657,586)
(1,155,340)
(746,274)
Cash from investing activities
(929,791)
(973,209)
(691,716)
Cash from financing activities
3,454,311
(2,834,906)
(1,724,179)
FCF
(3,854,033)
3,008,376
1,162,160
Balance
Cash
4,273,353
4,652,596
3,330,702
Long term investments
(373,843)
1,119,219
1,508,609
Excess cash
1,932,594
3,816,815
3,327,196
Stockholders' equity
14,610,854
13,785,033
15,832,905
Invested Capital
37,389,198
30,312,597
30,734,374
ROIC
4.74%
7.11%
3.58%
ROCE
5.57%
8.08%
4.39%
EV
Common stock shares outstanding
943,404
944,762
944,672
Price
44.85
-16.32%
53.60
49.93%
35.75
21.81%
Market cap
42,311,662
-16.44%
50,639,243
49.94%
33,772,024
22.02%
EV
60,705,004
62,362,107
48,357,897
EBITDA
3,899,261
4,264,893
2,923,772
EV/EBITDA
15.57
14.62
16.54
Interest
258,919
259,864
163,496
Interest/NOPBT
11.67%
9.33%
10.83%