Loading...
XTAI
3563
Market cap1.14bUSD
Jun 11, Last price  
584.00TWD
1D
7.35%
1Q
4.66%
Jan 2017
858.95%
IPO
1,045.10%
Name

Machvision Inc

Chart & Performance

D1W1MN
P/E
105.85
P/S
22.17
EPS
5.52
Div Yield, %
1.20%
Shrs. gr., 5y
6.41%
Rev. gr., 5y
-9.64%
Revenues
1.53b
-12.99%
170,633,000363,016,000539,011,000479,027,000716,381,000654,194,000610,127,000809,631,0001,420,888,0003,111,876,0002,543,441,0002,397,855,0002,750,264,0002,102,302,0001,760,590,0001,531,831,000
Net income
321m
-24.68%
12,507,00064,499,000145,869,000141,759,000205,378,000171,892,000158,622,000198,785,000462,744,0001,296,402,000852,599,000660,048,000827,745,000597,324,000425,946,000320,811,000
CFO
339m
-32.68%
41,257,00064,948,00078,923,000136,958,000124,103,000209,494,000174,850,000208,003,000280,208,0001,473,904,000153,142,000743,744,000799,945,000744,096,000503,913,000339,237,000
Dividend
Aug 20, 20241 TWD/sh
Earnings
Jul 28, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
1,531,831
-12.99%
1,760,590
-16.25%
2,102,302
-23.56%
Cost of revenue
1,200,692
1,269,044
1,478,625
Unusual Expense (Income)
NOPBT
331,139
491,546
623,677
NOPBT Margin
21.62%
27.92%
29.67%
Operating Taxes
76,855
93,608
142,114
Tax Rate
23.21%
19.04%
22.79%
NOPAT
254,284
397,938
481,563
Net income
320,811
-24.68%
425,946
-28.69%
597,324
-27.84%
Dividends
(407,023)
(415,972)
(626,196)
Dividend yield
1.76%
3.65%
10.62%
Proceeds from repurchase of equity
2,167,007
BB yield
-19.03%
Debt
Debt current
9,783
9,685
15,379
Long-term debt
169,079
163,611
501,406
Deferred revenue
3,505
Other long-term liabilities
9,615
8,421
10,077
Net debt
(934,032)
(687,841)
(1,517,936)
Cash flow
Cash from operating activities
339,237
503,913
744,096
CAPEX
(24,904)
(24,764)
(4,269)
Cash from investing activities
(7,574)
(3,247,831)
(17,512)
Cash from financing activities
(415,216)
1,736,530
(848,096)
FCF
271,865
593,388
526,145
Balance
Cash
3,666,479
4,085,504
1,855,258
Long term investments
(2,553,585)
(3,224,367)
179,463
Excess cash
1,036,302
773,108
1,929,606
Stockholders' equity
2,484,417
3,171,524
2,896,166
Invested Capital
4,159,694
4,499,752
1,233,180
ROIC
5.87%
13.88%
38.89%
ROCE
6.36%
9.32%
19.72%
EV
Common stock shares outstanding
58,554
52,110
45,182
Price
396.00
81.24%
218.50
67.43%
130.50
-53.23%
Market cap
23,187,478
103.65%
11,386,035
93.11%
5,896,251
-53.12%
EV
22,335,726
10,784,892
4,481,073
EBITDA
367,776
533,233
666,246
EV/EBITDA
60.73
20.23
6.73
Interest
1,326
2,224
5,702
Interest/NOPBT
0.40%
0.45%
0.91%