XTAI3013
Market cap829mUSD
Dec 24, Last price
132.00TWD
1D
-1.49%
1Q
-6.71%
Jan 2017
652.14%
Name
Chenming Electronic Technology Corp
Chart & Performance
Profile
Chenming Electronic Tech. Corp., an OEM/ODM manufacturer, engages in the production and sale of computer and server chassis, mobile device components, and related components in Taiwan, China, Japan, the United States, and internationally. It also produces desktop, server, and notebook subsystems; clone server, metal parts, and power supplier and heat sink units; and metal injection molding products. The company was formerly known as Chenming Mold Ind. Corp. and changed its name to Chenming Electronic Technology Corporation in January 2020. Chenming Electronic Tech. Corp. was founded in 1970 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 | 6,461,562 -0.89% | 6,519,734 23.37% | 5,284,564 -13.71% | |||||||
Cost of revenue | 6,233,948 | 6,391,648 | 5,406,959 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 227,614 | 128,086 | (122,395) | |||||||
NOPBT Margin | 3.52% | 1.96% | ||||||||
Operating Taxes | 39,022 | 51,903 | (4,820) | |||||||
Tax Rate | 17.14% | 40.52% | ||||||||
NOPAT | 188,592 | 76,183 | (117,575) | |||||||
Net income | 253,144 14.95% | 220,216 -291.87% | (114,771) -282.76% | |||||||
Dividends | (58,781) | (12,791) | (46,781) | |||||||
Dividend yield | 0.64% | 0.39% | 1.94% | |||||||
Proceeds from repurchase of equity | 540,000 | |||||||||
BB yield | -16.61% | |||||||||
Debt | ||||||||||
Debt current | 22,436 | 42,028 | 1,037,461 | |||||||
Long-term debt | 822,183 | 1,337,182 | 1,676,020 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 49,054 | 26,152 | 8,062 | |||||||
Net debt | 16,581 | 959,332 | 2,470,370 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,380,049 | 1,166,064 | 56,528 | |||||||
CAPEX | (407,119) | (698,626) | (1,860,220) | |||||||
Cash from investing activities | (400,813) | (133,838) | (1,852,490) | |||||||
Cash from financing activities | (557,931) | (849,660) | 1,659,049 | |||||||
FCF | 894,840 | 774,191 | (1,785,426) | |||||||
Balance | ||||||||||
Cash | 826,398 | 444,567 | 223,830 | |||||||
Long term investments | 1,640 | (24,689) | 19,281 | |||||||
Excess cash | 504,960 | 93,891 | ||||||||
Stockholders' equity | 2,949,401 | 3,073,729 | 2,429,693 | |||||||
Invested Capital | 3,640,763 | 4,277,301 | 4,953,122 | |||||||
ROIC | 4.76% | 1.65% | ||||||||
ROCE | 5.49% | 2.93% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 197,308 | 188,451 | 155,935 | |||||||
Price | 46.90 171.88% | 17.25 11.65% | 15.45 3.00% | |||||||
Market cap | 9,253,745 184.66% | 3,250,780 34.93% | 2,409,196 2.30% | |||||||
EV | 9,270,326 | 4,210,112 | 4,879,566 | |||||||
EBITDA | 646,076 | 663,363 | 177,304 | |||||||
EV/EBITDA | 14.35 | 6.35 | 27.52 | |||||||
Interest | 7,078 | 22,746 | 17,778 | |||||||
Interest/NOPBT | 3.11% | 17.76% |