Loading...
XTAI
3055
Market cap249mUSD
Jul 15, Last price  
64.20TWD
1D
2.72%
1Q
32.64%
Jan 2017
272.17%
IPO
136.73%
Name

Spirox Corp

Chart & Performance

D1W1MN
P/E
P/S
10.87
EPS
Div Yield, %
1.58%
Shrs. gr., 5y
5.27%
Rev. gr., 5y
-25.38%
Revenues
673m
-49.86%
2,752,664,0004,801,192,0003,398,027,0003,313,268,0002,785,793,0003,443,605,0002,936,069,0003,514,446,0002,651,236,0003,152,979,0002,910,805,0003,700,321,0002,646,239,0001,914,645,0001,342,715,000673,273,000
Net income
-252m
L+348.46%
202,985,000359,914,00099,464,00063,645,000-503,364,000287,260,000602,291,000138,538,00038,694,00086,173,00013,858,000-36,086,000-358,979,000240,156,000-56,085,000-251,519,000
CFO
-209m
L
565,725,000-65,710,000184,735,000399,763,000212,919,000520,311,00018,931,000272,387,000232,318,000-160,599,000-1,316,874,000-600,928,000-117,360,000253,174,000137,857,000-208,675,000
Dividend
Jul 05, 20241.01137 TWD/sh

Profile

Spirox Corporation provides integrated solutions to the semiconductor, electronics manufacturing, telecom, and automobile markets worldwide. The company offers wafer level test handlers, tri-temp strip level test systems, motion simulators, thermal chuck systems, warpage adjustment systems, high-resolution emission microscopes, thermal and inverted emission microscopes, electrostatic discharge (ESD) test-wafer, ESD/latch-up test-package level, TLP tester, semiconductor test systems, CDMs, semiconductor packages and PCB inspection equipment, mass production test handlers, power module handlers, semiconductor probe equipment, AC and DC test systems, fluxless reflow and wet blaster systems, wafer inspection systems, FE/BE dockings, direct dock systems, hander interface board locks, stiffeners, and LCD driver IC test systems. It also provides reliability testing, ESD testing, failure analysis, circuit edit, and functional safety certification consulting services. The company was founded in 1987 and is headquartered in Hsinchu City, Taiwan.
IPO date
Aug 27, 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
673,273
-49.86%
1,342,715
-29.87%
1,914,645
-27.65%
Cost of revenue
964,128
1,503,593
2,335,490
Unusual Expense (Income)
NOPBT
(290,855)
(160,878)
(420,845)
NOPBT Margin
Operating Taxes
(15,297)
10,221
53,555
Tax Rate
NOPAT
(275,558)
(171,099)
(474,400)
Net income
(251,519)
348.46%
(56,085)
-123.35%
240,156
-166.90%
Dividends
(113,582)
(113,955)
(22,342)
Dividend yield
1.50%
2.55%
0.80%
Proceeds from repurchase of equity
(94,842)
8,229
38,155
BB yield
1.25%
-0.18%
-1.37%
Debt
Debt current
69,783
352,974
239,314
Long-term debt
29,534
81,285
251,070
Deferred revenue
1
Other long-term liabilities
3,956
5,851
6,110
Net debt
(1,292,468)
(1,085,374)
(663,932)
Cash flow
Cash from operating activities
(208,675)
137,857
253,174
CAPEX
(12,339)
(24,025)
(151,346)
Cash from investing activities
551,440
615,000
(245,214)
Cash from financing activities
(574,125)
(396,007)
63,566
FCF
(282,134)
594,053
83,187
Balance
Cash
1,399,901
2,284,369
1,873,183
Long term investments
(8,116)
(764,736)
(718,867)
Excess cash
1,358,121
1,452,497
1,058,584
Stockholders' equity
1,139,319
1,674,751
2,481,096
Invested Capital
1,079,912
1,571,768
2,256,195
ROIC
ROCE
EV
Common stock shares outstanding
121,993
114,154
112,570
Price
62.20
58.67%
39.20
58.38%
24.75
-17.22%
Market cap
7,587,936
69.57%
4,474,837
60.61%
2,786,108
-3.66%
EV
6,344,114
3,726,705
2,179,080
EBITDA
(237,195)
(117,811)
(207,603)
EV/EBITDA
Interest
5,406
10,416
25,796
Interest/NOPBT