Loading...
XTAI3046
Market cap119mUSD
Dec 25, Last price  
49.75TWD
1D
1.22%
1Q
-18.17%
Jan 2017
919.47%
Name

AOPEN Inc

Chart & Performance

D1W1MN
XTAI:3046 chart
P/E
16.81
P/S
0.69
EPS
2.96
Div Yield, %
2.75%
Shrs. gr., 5y
0.58%
Rev. gr., 5y
27.17%
Revenues
5.67b
+70.20%
2,061,677,0002,387,793,0002,170,736,0001,660,445,0001,248,708,0001,133,857,0001,562,896,0001,138,852,0001,354,853,0001,703,858,0001,724,976,0001,756,214,0002,573,408,0003,329,551,0005,666,834,000
Net income
232m
+16.63%
40,320,00033,216,00039,245,000-30,067,000-174,081,000-317,647,000-178,666,000-366,542,000-119,773,000-13,453,000-165,264,000-65,391,000130,205,000199,102,000232,207,000
CFO
397m
+234.91%
100,373,000100,556,000-42,443,000-15,407,000-131,681,000-380,169,000-105,962,000-303,305,000-182,339,000-5,912,000-148,896,00018,294,000319,300,000118,577,000397,126,000
Dividend
Jul 04, 20242 TWD/sh

Profile

Aopen Inc. provides digital signage technologies in Taiwan. It offers embedded PCs, such as digital signage media players, video wall controllers, network video recorders, industrial media players, medical box PC, and chrome boxes; touch panel PCs and chrome bases; commercial displays, including digital signage, industrial, medical, and commercial monitors. It also provides gaming, consumer, and portable monitors, as well as mini projectors, all-in-one PCs, gaming gadgets, and home entertainment products. In addition, the company offers accessories, including wall mounts, stands, panel PC peripherals, medical IT, and USB webcam. It serves QSR, smart retail, smart manufacturing, hospitality, healthcare, education, and transportation industries. Aopen Inc. was founded in 1996 and is based in Taipei, Taiwan.
URL
http://www.aopen.com
IPO date
Aug 22, 2000
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
5,666,834
70.20%
3,329,551
29.38%
2,573,408
46.53%
Cost of revenue
5,512,051
3,248,135
2,497,960
Unusual Expense (Income)
NOPBT
154,783
81,416
75,448
NOPBT Margin
2.73%
2.45%
2.93%
Operating Taxes
(17,139)
4,607
9,606
Tax Rate
5.66%
12.73%
NOPAT
171,922
76,809
65,842
Net income
232,207
16.63%
199,102
52.91%
130,205
-299.12%
Dividends
(107,172)
Dividend yield
2.27%
Proceeds from repurchase of equity
474,081
BB yield
-10.04%
Debt
Debt current
5,011
5,327
169,257
Long-term debt
8,367
10,651
21,739
Deferred revenue
3,473
5,697
7,385
Other long-term liabilities
8,810
10,632
10,960
Net debt
(1,727,961)
(989,010)
(790,917)
Cash flow
Cash from operating activities
397,126
118,577
319,300
CAPEX
(2,577)
(4,771)
(4,791)
Cash from investing activities
(179,761)
40,020
51,644
Cash from financing activities
361,014
(169,592)
(181,379)
FCF
173,158
81,259
205,871
Balance
Cash
1,373,392
604,533
625,456
Long term investments
367,947
400,455
356,457
Excess cash
1,457,997
838,510
853,243
Stockholders' equity
1,001,077
883,686
663,974
Invested Capital
429,836
37,071
178,002
ROIC
73.64%
71.43%
23.04%
ROCE
10.39%
8.66%
8.33%
EV
Common stock shares outstanding
74,033
72,099
71,917
Price
63.80
34.88%
47.30
4.30%
45.35
192.58%
Market cap
4,723,305
38.50%
3,410,283
4.56%
3,261,428
192.58%
EV
2,996,705
2,455,864
2,492,447
EBITDA
164,938
92,958
100,190
EV/EBITDA
18.17
26.42
24.88
Interest
329
2,283
3,011
Interest/NOPBT
0.21%
2.80%
3.99%