Loading...
XTAI
3032
Market cap271mUSD
Jun 13, Last price  
71.40TWD
1D
-3.51%
1Q
-22.48%
Jan 2017
84.73%
IPO
294.04%
Name

Compucase Enterprise Co Ltd

Chart & Performance

D1W1MN
P/E
15.48
P/S
1.08
EPS
4.61
Div Yield, %
4.90%
Shrs. gr., 5y
-0.13%
Rev. gr., 5y
-0.76%
Revenues
7.40b
-9.01%
2,291,800,0002,850,326,0002,561,566,0002,536,792,0002,380,649,0003,429,139,0003,637,295,0005,932,545,0007,161,469,0007,432,967,0007,689,600,0009,233,174,0008,293,189,0006,375,442,0008,134,733,0007,402,013,000
Net income
518m
-14.52%
107,562,000116,165,00025,210,0006,486,00050,076,000213,202,000270,826,000402,951,000243,316,000418,885,000280,860,000466,181,000296,754,000507,340,000605,857,000517,876,000
CFO
1.36b
+24.01%
447,640,000234,979,000-100,781,000135,188,000287,604,000206,905,000186,208,000762,112,000413,170,000206,039,000734,616,000623,387,000259,837,0001,284,731,0001,095,824,0001,358,917,000
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
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
7,402,013
-9.01%
8,134,733
27.59%
6,375,442
-23.12%
Cost of revenue
6,893,377
7,254,143
5,886,175
Unusual Expense (Income)
NOPBT
508,636
880,590
489,267
NOPBT Margin
6.87%
10.83%
7.67%
Operating Taxes
51,329
186,412
133,123
Tax Rate
10.09%
21.17%
27.21%
NOPAT
457,307
694,178
356,144
Net income
517,876
-14.52%
605,857
19.42%
507,340
70.96%
Dividends
(393,000)
(226,571)
(226,571)
Dividend yield
3.90%
2.92%
6.65%
Proceeds from repurchase of equity
29,481
(59,102)
BB yield
-0.38%
1.74%
Debt
Debt current
1,999,445
1,300,084
1,663,790
Long-term debt
97,175
68,976
134,938
Deferred revenue
Other long-term liabilities
6,792
7,377
8,966
Net debt
(457,839)
(1,197,718)
(353,145)
Cash flow
Cash from operating activities
1,358,917
1,095,824
1,284,731
CAPEX
(135,078)
(62,843)
(120,888)
Cash from investing activities
(1,384,777)
(199,347)
(415,759)
Cash from financing activities
164,108
(702,968)
(580,239)
FCF
1,086,939
715,869
918,568
Balance
Cash
3,435,787
2,014,577
1,751,065
Long term investments
(881,328)
552,201
400,808
Excess cash
2,184,358
2,160,041
1,833,101
Stockholders' equity
3,410,757
3,365,584
3,462,885
Invested Capital
4,369,839
3,373,207
3,474,036
ROIC
11.81%
20.28%
9.18%
ROCE
7.75%
15.90%
9.21%
EV
Common stock shares outstanding
112,790
113,007
113,869
Price
89.40
30.32%
68.60
129.43%
29.90
-11.28%
Market cap
10,083,455
30.07%
7,752,280
127.69%
3,404,683
-11.34%
EV
10,892,726
7,773,020
4,255,505
EBITDA
722,795
1,130,065
772,051
EV/EBITDA
15.07
6.88
5.51
Interest
51,557
24,202
22,233
Interest/NOPBT
10.14%
2.75%
4.54%