Loading...
XTAI3032
Market cap306mUSD
Dec 31, Last price  
89.40TWD
1D
0.22%
1Q
31.66%
Jan 2017
131.31%
Name

Compucase Enterprise Co Ltd

Chart & Performance

D1W1MN
XTAI:3032 chart
P/E
16.57
P/S
1.23
EPS
5.40
Div Yield, %
2.26%
Shrs. gr., 5y
-0.33%
Rev. gr., 5y
1.82%
Revenues
8.13b
+27.59%
2,291,800,0002,850,326,0002,561,566,0002,536,792,0002,380,649,0003,429,139,0003,637,295,0005,932,545,0007,161,469,0007,432,967,0007,689,600,0009,233,174,0008,293,189,0006,375,442,0008,134,733,000
Net income
606m
+19.42%
107,562,000116,165,00025,210,0006,486,00050,076,000213,202,000270,826,000402,951,000243,316,000418,885,000280,860,000466,181,000296,754,000507,340,000605,857,000
CFO
1.10b
-14.70%
447,640,000234,979,000-100,781,000135,188,000287,604,000206,905,000186,208,000762,112,000413,170,000206,039,000734,616,000623,387,000259,837,0001,284,731,0001,095,824,000
Dividend
Jul 23, 20243.5 TWD/sh
Earnings
Jun 20, 2025

Profile

Compucase Enterprise Co., Ltd. designs and manufactures PC cases, power supplies, rackmount chassis, and cabinets worldwide. It also manufactures LED Drivers, LED Luminaire, LED panel, switching power and open frame power supplies. The company offers its products under the HEC brand to OEM customers, system integrators, industrial users, and retail customers. Compucase Enterprise Co., Ltd. was founded in 1979 and is headquartered in Tainan City, Taiwan.
URL
https://www.hec-group.com.tw/
IPO date
Aug 26, 2002
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
8,134,733
27.59%
6,375,442
-23.12%
Cost of revenue
7,254,143
5,886,175
Unusual Expense (Income)
NOPBT
880,590
489,267
NOPBT Margin
10.83%
7.67%
Operating Taxes
186,412
133,123
Tax Rate
21.17%
27.21%
NOPAT
694,178
356,144
Net income
605,857
19.42%
507,340
70.96%
Dividends
(226,571)
(226,571)
Dividend yield
2.92%
6.65%
Proceeds from repurchase of equity
29,481
(59,102)
BB yield
-0.38%
1.74%
Debt
Debt current
1,300,084
1,663,790
Long-term debt
68,976
134,938
Deferred revenue
Other long-term liabilities
7,377
8,966
Net debt
(1,197,718)
(353,145)
Cash flow
Cash from operating activities
1,095,824
1,284,731
CAPEX
(62,843)
(120,888)
Cash from investing activities
(199,347)
(415,759)
Cash from financing activities
(702,968)
(580,239)
FCF
715,869
918,568
Balance
Cash
2,014,577
1,751,065
Long term investments
552,201
400,808
Excess cash
2,160,041
1,833,101
Stockholders' equity
3,365,584
3,462,885
Invested Capital
3,373,207
3,474,036
ROIC
20.28%
9.18%
ROCE
15.90%
9.21%
EV
Common stock shares outstanding
113,007
113,869
Price
68.60
129.43%
29.90
-11.28%
Market cap
7,752,280
127.69%
3,404,683
-11.34%
EV
7,773,020
4,255,505
EBITDA
1,130,065
772,051
EV/EBITDA
6.88
5.51
Interest
24,202
22,233
Interest/NOPBT
2.75%
4.54%