Loading...
XTAI
3046
Market cap134mUSD
Jun 13, Last price  
50.60TWD
1D
-4.17%
1Q
-5.42%
Jan 2017
936.89%
IPO
-73.52%
Name

AOPEN Inc

Chart & Performance

D1W1MN
P/E
13.21
P/S
0.57
EPS
3.83
Div Yield, %
3.95%
Shrs. gr., 5y
1.81%
Rev. gr., 5y
32.13%
Revenues
6.95b
+22.57%
2,061,677,0002,387,793,0002,170,736,0001,660,445,0001,248,708,0001,133,857,0001,562,896,0001,138,852,0001,354,853,0001,703,858,0001,724,976,0001,756,214,0002,573,408,0003,329,551,0005,666,834,0006,945,979,000
Net income
301m
+29.42%
40,320,00033,216,00039,245,000-30,067,000-174,081,000-317,647,000-178,666,000-366,542,000-119,773,000-13,453,000-165,264,000-65,391,000130,205,000199,102,000232,207,000300,533,000
CFO
298m
-25.07%
100,373,000100,556,000-42,443,000-15,407,000-131,681,000-380,169,000-105,962,000-303,305,000-182,339,000-5,912,000-148,896,00018,294,000319,300,000118,577,000397,126,000297,579,000
Dividend
Jul 03, 20252.7 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
6,945,979
22.57%
5,666,834
70.20%
3,329,551
29.38%
Cost of revenue
6,709,969
5,512,051
3,248,135
Unusual Expense (Income)
NOPBT
236,010
154,783
81,416
NOPBT Margin
3.40%
2.73%
2.45%
Operating Taxes
(10,257)
(17,139)
4,607
Tax Rate
5.66%
NOPAT
246,267
171,922
76,809
Net income
300,533
29.42%
232,207
16.63%
199,102
52.91%
Dividends
(156,896)
(107,172)
Dividend yield
4.10%
2.27%
Proceeds from repurchase of equity
474,081
BB yield
-10.04%
Debt
Debt current
83,351
5,011
5,327
Long-term debt
17,582
8,367
10,651
Deferred revenue
1,523
3,473
5,697
Other long-term liabilities
8,245
8,810
10,632
Net debt
(1,789,319)
(1,727,961)
(989,010)
Cash flow
Cash from operating activities
297,579
397,126
118,577
CAPEX
(2,310)
(2,577)
(4,771)
Cash from investing activities
221,344
(179,761)
40,020
Cash from financing activities
(174,568)
361,014
(169,592)
FCF
243,151
173,158
81,259
Balance
Cash
1,517,501
1,373,392
604,533
Long term investments
372,751
367,947
400,455
Excess cash
1,542,953
1,457,997
838,510
Stockholders' equity
1,188,148
1,001,077
883,686
Invested Capital
468,459
429,836
37,071
ROIC
54.83%
73.64%
71.43%
ROCE
13.71%
10.39%
8.66%
EV
Common stock shares outstanding
78,672
74,033
72,099
Price
48.65
-23.75%
63.80
34.88%
47.30
4.30%
Market cap
3,827,393
-18.97%
4,723,305
38.50%
3,410,283
4.56%
EV
2,025,948
2,996,705
2,455,864
EBITDA
248,264
164,938
92,958
EV/EBITDA
8.16
18.17
26.42
Interest
968
329
2,283
Interest/NOPBT
0.41%
0.21%
2.80%