Loading...
XTAI3022
Market cap424mUSD
Dec 24, Last price  
78.50TWD
1D
-1.13%
1Q
0.64%
Jan 2017
75.62%
Name

IEI Integration Corp

Chart & Performance

D1W1MN
XTAI:3022 chart
P/E
10.03
P/S
1.83
EPS
7.83
Div Yield, %
4.46%
Shrs. gr., 5y
-10.84%
Rev. gr., 5y
4.14%
Revenues
7.58b
-4.59%
3,384,642,0004,181,116,0004,789,210,0004,570,850,0006,249,124,0007,208,031,0005,512,365,0004,890,416,0006,371,416,0006,825,287,0007,643,637,0006,895,519,0006,185,745,0005,606,591,0005,947,577,0006,243,509,0007,942,415,0007,577,793,000
Net income
1.38b
-7.37%
560,246,000687,601,000627,531,000400,875,000831,031,0001,374,675,0001,015,104,0001,120,849,0001,480,757,0001,166,793,0001,367,270,000924,239,000897,918,000674,064,000996,714,000865,945,0001,492,189,0001,382,156,000
CFO
1.50b
-6.27%
531,848,000631,291,000986,724,000903,818,000613,069,000962,265,0001,981,136,000-496,744,000395,837,0003,204,736,000730,783,0001,683,719,000646,605,0001,556,955,000633,136,000715,641,0001,604,802,0001,504,251,000
Dividend
Jul 18, 20243.5 TWD/sh
Earnings
Mar 10, 2025

Profile

IEI Integration Corp. provides industrial computer products worldwide. It provides AIoT and edge computing products, DevCloud solutions, PUZZLE Dev. Kits, FLEX AIoT developer kits, TANK AIoT developer kits, AIoT edge insights solutions, embedded systems, AI training server systems, VPU, FPGA, and CPU accelerators, backplanes, and assistant robots; networking products comprising network appliances, including routers, VPN, switches, firewalls, UTMs, etc.; and storage servers, network modules, and industrial network switches. The company also offers embedded computers consisting of full size and half size single board computers; industrial motherboards and embedded boards; ETX/COM EXPRESS/Q7; PEMUX series backplanes; rackmount, embedded, and compact chassis; LCD converter boards; PCI/PCIe expansion cards; and wireless, mini-PCIe, and TPM modules. In addition, it provides embedded systems, including AI-powered box PCs, DIN-rail embedded systems, rugged box PCs, compact size embedded systems, medical box PCs, transportation embedded systems, digital signage embedded systems, and QTS gateways, as well as rackmount, embedded, and compact chassis; panel PC and monitor products, such as heavy and light industrial, RISC-based, healthcare, and transportation PCs; industrial monitors; and handheld devices. Further, the company offers power supply products, adapters, DC UPS modules, DC to DC modules, and peripherals, such as industrial compact flash cards, CPU coolers, cables and connectors, mounting kits and stands, drive bays, and e-window tool kits. Its products are used in computer-based applications, such as factory automation, computer telephony integration, networking appliances, security, and systems, as well as in various fields comprising the Internet of Things, national defense, police administration, transportation, communication base stations, and medical instruments. IEI Integration Corp. was founded in 1997 and is headquartered in New Taipei City, Taiwan.
URL
https://www.ieiworld.com/
IPO date
Mar 30, 2001
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
7,577,793
-4.59%
7,942,415
27.21%
6,243,509
4.98%
Cost of revenue
6,412,744
6,609,691
5,523,944
Unusual Expense (Income)
NOPBT
1,165,049
1,332,724
719,565
NOPBT Margin
15.37%
16.78%
11.53%
Operating Taxes
362,559
411,079
173,128
Tax Rate
31.12%
30.85%
24.06%
NOPAT
802,490
921,645
546,437
Net income
1,382,156
-7.37%
1,492,189
72.32%
865,945
-13.12%
Dividends
(618,092)
(529,793)
(353,196)
Dividend yield
4.14%
4.20%
4.24%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
184,827
11,070
8,004
Long-term debt
17,321
31,666
15,228
Deferred revenue
Other long-term liabilities
57,700
57,155
56,329
Net debt
(7,140,515)
(6,530,006)
(6,649,046)
Cash flow
Cash from operating activities
1,504,251
1,604,802
715,641
CAPEX
(94,584)
(219,694)
(173,150)
Cash from investing activities
(408,528)
(444,415)
652,764
Cash from financing activities
(452,219)
(541,325)
(362,723)
FCF
902,388
1,172,050
272,226
Balance
Cash
7,226,155
5,995,650
3,834,859
Long term investments
116,508
577,092
2,837,419
Excess cash
6,963,773
6,175,621
6,360,103
Stockholders' equity
10,039,304
9,160,624
7,965,641
Invested Capital
3,380,419
2,708,227
1,557,015
ROIC
26.36%
43.22%
29.47%
ROCE
10.27%
13.59%
8.17%
EV
Common stock shares outstanding
177,832
178,155
178,182
Price
84.00
18.64%
70.80
51.28%
46.80
-14.13%
Market cap
14,937,888
18.43%
12,613,374
51.26%
8,338,918
-14.24%
EV
7,806,155
6,083,583
1,690,944
EBITDA
1,330,965
1,467,998
842,588
EV/EBITDA
5.87
4.14
2.01
Interest
14,438
5,293
441
Interest/NOPBT
1.24%
0.40%
0.06%