Loading...
XTAI
3016
Market cap320mUSD
Jul 15, Last price  
32.60TWD
1D
2.19%
1Q
1.88%
Jan 2017
68.13%
IPO
192.64%
Name

Episil-Precision Inc

Chart & Performance

D1W1MN
No data to show
P/E
35.55
P/S
2.29
EPS
0.92
Div Yield, %
1.53%
Shrs. gr., 5y
0.67%
Rev. gr., 5y
1.28%
Revenues
4.11b
-3.05%
477,350,000912,186,000825,820,000748,276,000823,454,000881,528,000779,272,0002,790,990,0003,342,938,0004,524,026,0003,854,729,0004,039,180,0005,043,332,0005,899,587,0004,236,502,0004,107,470,000
Net income
265m
+61.31%
-73,887,00076,317,00014,001,000-48,074,000-27,227,00016,602,000-14,716,00020,063,000180,310,000430,119,00010,478,00025,693,000380,530,000681,271,000164,039,000264,608,000
CFO
805m
+45.39%
-439,000137,240,000148,965,000100,440,000152,594,000155,479,000-15,430,000542,181,000168,674,000597,789,000394,856,000496,231,000692,462,0001,160,382,000553,668,000804,968,000
Dividend
Jul 04, 20240.5 TWD/sh

Profile

Episil-Precision Inc. engages in the research, development, production, and sale of epitaxial Si/SiC/GaN wafers in Taiwan and internationally. The company offers epitaxial wafers, such as silicon epitaxial, SiC on SiC epitaxial, and GaN-on-Si epitaxial wafers for use in power discretes, power ICs, image sensors, graded Epis, buried layer Epis, and multi-layer Epis. It also provides buried layer epitaxial services. The company was founded in 1998 and is headquartered in Hsinchu City, Taiwan. Episil-Precision Inc. is a subsidiary of Episil Holding Inc.
IPO date
Jun 26, 2002
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
4,107,470
-3.05%
4,236,502
-28.19%
5,899,587
16.98%
Cost of revenue
4,034,510
4,053,533
5,114,788
Unusual Expense (Income)
NOPBT
72,960
182,969
784,799
NOPBT Margin
1.78%
4.32%
13.30%
Operating Taxes
53,303
41,576
173,394
Tax Rate
73.06%
22.72%
22.09%
NOPAT
19,657
141,393
611,405
Net income
264,608
61.31%
164,039
-75.92%
681,271
79.03%
Dividends
(144,270)
(577,078)
(341,252)
Dividend yield
1.08%
3.23%
1.67%
Proceeds from repurchase of equity
268,737
BB yield
-1.31%
Debt
Debt current
555,523
273,857
188,156
Long-term debt
1,203,194
949,926
979,626
Deferred revenue
52,762
77,065
Other long-term liabilities
78,811
66,057
75,433
Net debt
(898,938)
(1,073,906)
(1,847,531)
Cash flow
Cash from operating activities
804,968
553,668
1,160,382
CAPEX
(824,165)
(608,688)
(478,404)
Cash from investing activities
(573,253)
(611,841)
(19,086)
Cash from financing activities
122,767
(498,406)
150,187
FCF
(100,778)
(104,298)
562,660
Balance
Cash
2,648,148
2,284,089
2,841,411
Long term investments
9,507
13,600
173,902
Excess cash
2,452,282
2,085,864
2,720,334
Stockholders' equity
3,219,385
3,315,402
3,721,844
Invested Capital
4,069,316
3,921,138
3,530,476
ROIC
0.49%
3.79%
16.01%
ROCE
1.11%
3.03%
12.48%
EV
Common stock shares outstanding
284,375
288,987
291,166
Price
47.15
-23.71%
61.80
-11.97%
70.20
-47.42%
Market cap
13,408,281
-24.92%
17,859,397
-12.62%
20,439,853
-45.75%
EV
12,509,343
16,785,491
18,592,322
EBITDA
509,187
680,308
1,241,610
EV/EBITDA
24.57
24.67
14.97
Interest
23,680
31,921
21,223
Interest/NOPBT
32.46%
17.45%
2.70%