Loading...
XTAI
3450
Market cap941mUSD
May 28, Last price  
190.50TWD
1D
-3.49%
1Q
-32.11%
Jan 2017
97.99%
IPO
598.56%
Name

Elite Advanced Laser Corp

Chart & Performance

D1W1MN
P/E
49.88
P/S
3.67
EPS
3.82
Div Yield, %
—
Shrs. gr., 5y
-0.17%
Rev. gr., 5y
5.64%
Revenues
7.57b
+40.16%
1,446,496,0001,259,031,0001,251,083,0001,188,330,0002,505,996,0002,290,076,0003,710,843,0005,559,865,0006,805,140,0007,124,193,0008,206,855,0007,269,188,0006,842,243,0005,750,790,0006,208,576,0007,197,540,0006,775,781,0005,399,197,0007,567,661,000
Net income
556m
P
194,989,000204,898,000143,127,00095,252,000443,654,000301,469,000231,162,000468,512,000749,148,0001,146,404,0001,188,580,000749,907,000595,153,000565,619,000571,224,000790,641,000648,321,000-76,156,000556,426,000
CFO
1.83b
+163.40%
304,984,000490,416,000262,931,000640,674,000502,455,000741,163,000840,022,0001,303,145,0001,917,919,0001,843,089,0001,923,446,0001,348,056,0001,740,517,0001,069,745,0001,177,142,0001,252,712,0001,616,281,000695,350,0001,831,579,000
Dividend
Jun 26, 20230.5 TWD/sh
Earnings
Aug 06, 2025

Profile

Elite Advanced Laser Corporation provides electronic manufacturing services in Taiwan. The company offers assembly and testing services for optoelectronic, optical information, and optical and RF communication devices; and sensors and power amplifiers. It also provides visible laser diodes. The company was founded in 2000 and is headquartered in New Taipei City, Taiwan.
URL
https://www.elaser.com.tw/
IPO date
Apr 26, 2005
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
7,567,661
40.16%
5,399,197
-20.32%
6,775,781
-5.86%
Cost of revenue
6,381,966
5,211,074
6,109,351
Unusual Expense (Income)
NOPBT
1,185,695
188,123
666,430
NOPBT Margin
15.67%
3.48%
9.84%
Operating Taxes
222,287
135,509
254,355
Tax Rate
18.75%
72.03%
38.17%
NOPAT
963,408
52,614
412,075
Net income
556,426
-830.64%
(76,156)
-111.75%
648,321
-18.00%
Dividends
(72,841)
(262,226)
Dividend yield
0.80%
4.86%
Proceeds from repurchase of equity
6,300
3,300
BB yield
-0.02%
-0.04%
Debt
Debt current
159,375
66,665
151,647
Long-term debt
448,167
293,241
557,431
Deferred revenue
Other long-term liabilities
468,369
563,098
571,603
Net debt
(2,657,429)
(1,791,347)
(1,935,575)
Cash flow
Cash from operating activities
1,831,579
695,350
1,616,281
CAPEX
(536,667)
(611,615)
(924,572)
Cash from investing activities
(712,169)
(615,501)
(866,384)
Cash from financing activities
(118,314)
(641,339)
(425,436)
FCF
1,093,250
431,474
273,057
Balance
Cash
3,352,343
1,984,987
2,554,923
Long term investments
(87,372)
166,266
89,730
Excess cash
2,886,588
1,881,293
2,305,864
Stockholders' equity
5,653,524
5,500,572
5,786,124
Invested Capital
5,020,044
4,920,066
4,965,511
ROIC
19.38%
1.06%
8.26%
ROCE
14.36%
2.64%
8.75%
EV
Common stock shares outstanding
145,204
145,681
146,856
Price
287.00
360.67%
62.30
69.52%
36.75
-35.30%
Market cap
41,673,504
359.17%
9,075,926
68.17%
5,396,958
-35.28%
EV
41,553,396
9,435,635
5,730,123
EBITDA
2,028,436
1,065,728
1,472,603
EV/EBITDA
20.49
8.85
3.89
Interest
6,296
7,680
8,039
Interest/NOPBT
0.53%
4.08%
1.21%