Loading...
XTAI
3022
Market cap457mUSD
Jul 25, Last price  
76.40TWD
1D
0.00%
1Q
-5.91%
Jan 2017
70.92%
IPO
165.00%
Name

IEI Integration Corp

Chart & Performance

D1W1MN
P/E
8.76
P/S
1.97
EPS
8.72
Div Yield, %
4.58%
Shrs. gr., 5y
-0.14%
Rev. gr., 5y
4.06%
Revenues
6.84b
-9.74%
3,384,642,0004,181,116,0004,789,210,0004,570,850,0006,249,124,0007,208,031,0005,512,365,0004,890,416,0006,371,416,0006,825,287,0007,643,637,0006,895,519,0006,185,745,0005,606,591,0005,947,577,0006,243,509,0007,942,415,0007,577,793,0006,839,832,000
Net income
1.54b
+11.47%
560,246,000687,601,000627,531,000400,875,000831,031,0001,374,675,0001,015,104,0001,120,849,0001,480,757,0001,166,793,0001,367,270,000924,239,000897,918,000674,064,000996,714,000865,945,0001,492,189,0001,382,156,0001,540,670,000
CFO
735m
-51.11%
531,848,000631,291,000986,724,000903,818,000613,069,000962,265,0001,981,136,000-496,744,000395,837,0003,204,736,000730,783,0001,683,719,000646,605,0001,556,955,000633,136,000715,641,0001,604,802,0001,504,251,000735,477,000
Dividend
Jul 18, 20243.5 TWD/sh
Earnings
Aug 07, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
6,839,832
-9.74%
7,577,793
-4.59%
7,942,415
27.21%
Cost of revenue
5,996,771
6,412,744
6,609,691
Unusual Expense (Income)
NOPBT
843,061
1,165,049
1,332,724
NOPBT Margin
12.33%
15.37%
16.78%
Operating Taxes
359,808
362,559
411,079
Tax Rate
42.68%
31.12%
30.85%
NOPAT
483,253
802,490
921,645
Net income
1,540,670
11.47%
1,382,156
-7.37%
1,492,189
72.32%
Dividends
(618,092)
(618,092)
(529,793)
Dividend yield
4.42%
4.14%
4.20%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
3,011
184,827
11,070
Long-term debt
3,011
17,321
31,666
Deferred revenue
Other long-term liabilities
55,242
57,700
57,155
Net debt
(5,571,427)
(7,140,515)
(6,530,006)
Cash flow
Cash from operating activities
735,477
1,504,251
1,604,802
CAPEX
(111,926)
(94,584)
(219,694)
Cash from investing activities
(1,858,156)
(408,528)
(444,415)
Cash from financing activities
(753,874)
(452,219)
(541,325)
FCF
(198,380)
902,388
1,172,050
Balance
Cash
7,543,660
7,226,155
5,995,650
Long term investments
(1,966,211)
116,508
577,092
Excess cash
5,235,457
6,963,773
6,175,621
Stockholders' equity
8,241,020
10,039,304
9,160,624
Invested Capital
6,026,812
3,380,419
2,708,227
ROIC
10.27%
26.36%
43.22%
ROCE
6.83%
10.27%
13.59%
EV
Common stock shares outstanding
177,343
177,832
178,155
Price
78.90
-6.07%
84.00
18.64%
70.80
51.28%
Market cap
13,992,345
-6.33%
14,937,888
18.43%
12,613,374
51.26%
EV
8,580,624
7,806,155
6,083,583
EBITDA
1,010,007
1,330,965
1,467,998
EV/EBITDA
8.50
5.87
4.14
Interest
9,103
14,438
5,293
Interest/NOPBT
1.08%
1.24%
0.40%