Loading...
XTAI3563
Market cap682mUSD
Dec 25, Last price  
386.00TWD
1D
-1.54%
1Q
6.69%
Jan 2017
528.90%
IPO
650.98%
Name

Machvision Inc

Chart & Performance

D1W1MN
XTAI:3563 chart
P/E
52.69
P/S
12.75
EPS
7.33
Div Yield, %
1.85%
Shrs. gr., 5y
3.89%
Rev. gr., 5y
-10.77%
Revenues
1.76b
-16.25%
170,633,000363,016,000539,011,000479,027,000716,381,000654,194,000610,127,000809,631,0001,420,888,0003,111,876,0002,543,441,0002,397,855,0002,750,264,0002,102,302,0001,760,590,000
Net income
426m
-28.69%
12,507,00064,499,000145,869,000141,759,000205,378,000171,892,000158,622,000198,785,000462,744,0001,296,402,000852,599,000660,048,000827,745,000597,324,000425,946,000
CFO
504m
-32.28%
41,257,00064,948,00078,923,000136,958,000124,103,000209,494,000174,850,000208,003,000280,208,0001,473,904,000153,142,000743,744,000799,945,000744,096,000503,913,000
Dividend
Aug 20, 20241 TWD/sh
Earnings
Feb 03, 2025

Profile

Machvision Inc. develops and sells machine vision systems for semiconductor and printed circuit board (PCB) industry in Taiwan. The company provides drilling and routing measuring series products, including Hole-AOI systems that measure the position, diameter, and roughness of a drilled hole; and EZ3D system, which is designed to perform automatic and accurate dimensional measuring systems. It also offers IC substrate, HDI, and FPCB inspection and measuring series products, such as 3D AOI systems, solid measuring viewers, and LaserVia AOIM inspection systems; AFI, FPCB AVI, and Wafer AVI inspecting systems; and CSPAFI integrating AOI+AVI algorithm and fast-capturing-multi-illumination optical systems. In addition, the company provides wiring inspection series, which includes circuit AOI system for PCB/FPC, verification, and repair; ArtWork AOI products; LineGauge systems for use in optical measurements and QC reporting applications; RTR AOI; and high-resolution AOI 4.0. Machvision Inc. was incorporated in 1998 and is headquartered in Hsinchu City, Taiwan
URL
https://www.machvision.com.tw/
IPO date
Jun 27, 2007
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
1,760,590
-16.25%
2,102,302
-23.56%
2,750,264
14.70%
Cost of revenue
1,269,044
1,478,625
1,718,534
Unusual Expense (Income)
NOPBT
491,546
623,677
1,031,730
NOPBT Margin
27.92%
29.67%
37.51%
Operating Taxes
93,608
142,114
218,498
Tax Rate
19.04%
22.79%
21.18%
NOPAT
397,938
481,563
813,232
Net income
425,946
-28.69%
597,324
-27.84%
827,745
25.41%
Dividends
(415,972)
(626,196)
(402,554)
Dividend yield
3.65%
10.62%
3.20%
Proceeds from repurchase of equity
2,167,007
BB yield
-19.03%
Debt
Debt current
9,685
15,379
44,254
Long-term debt
163,611
501,406
690,428
Deferred revenue
1,445
Other long-term liabilities
8,421
10,077
11,692
Net debt
(687,841)
(1,517,936)
(1,401,711)
Cash flow
Cash from operating activities
503,913
744,096
799,945
CAPEX
(24,764)
(4,269)
(18,581)
Cash from investing activities
(3,247,831)
(17,512)
(18,832)
Cash from financing activities
1,736,530
(848,096)
(419,769)
FCF
593,388
526,145
632,757
Balance
Cash
4,085,504
1,855,258
1,976,971
Long term investments
(3,224,367)
179,463
159,422
Excess cash
773,108
1,929,606
1,998,880
Stockholders' equity
3,171,524
2,896,166
2,792,493
Invested Capital
4,499,752
1,233,180
1,243,344
ROIC
13.88%
38.89%
69.87%
ROCE
9.32%
19.72%
31.82%
EV
Common stock shares outstanding
52,110
45,182
45,082
Price
218.50
67.43%
130.50
-53.23%
279.00
-5.26%
Market cap
11,386,035
93.11%
5,896,251
-53.12%
12,577,878
-3.38%
EV
10,784,892
4,481,073
11,282,346
EBITDA
533,233
666,246
1,071,486
EV/EBITDA
20.23
6.73
10.53
Interest
2,224
5,702
6,168
Interest/NOPBT
0.45%
0.91%
0.60%