XTAI
3583
Market cap776mUSD
Jun 06, Last price
289.00TWD
1D
1.05%
1Q
-13.21%
Jan 2017
382.47%
IPO
358.00%
Name
Scientech Corp
Chart & Performance
Profile
Scientech Corporation supplies products and services for the semiconductor, flat panel display, LED, data storage, scientific instruments, and high-tech related industries. The company offers chemical analysis and biotechnology equipment; remote control system; camera lens; flat panel display; mask/reticle and semiconductor front-end process equipment; MEMS/compound semiconductor/LED products; semiconductor packaging and testing equipment; 3D printing equipment; and wet benches/single wafer wet process equipment, and temporary bonding/de-bonding/glass recycle tools. It also provides wafer reclaiming services; repair, overhaul, and calibration services; and used tools, such as refurbished metrology, Nikon stepper/scanner, TEL track, and ion implanter tools. The company was founded in 1979 and is headquartered in Taipei, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 9,688,280 40.17% | 6,911,981 22.34% | 5,649,986 20.63% | |||||||
Cost of revenue | 8,577,885 | 6,189,468 | 4,921,126 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,110,395 | 722,513 | 728,860 | |||||||
NOPBT Margin | 11.46% | 10.45% | 12.90% | |||||||
Operating Taxes | 349,721 | 210,042 | 167,303 | |||||||
Tax Rate | 31.50% | 29.07% | 22.95% | |||||||
NOPAT | 760,674 | 512,471 | 561,557 | |||||||
Net income | 926,983 42.55% | 650,302 14.37% | 568,583 35.41% | |||||||
Dividends | (321,312) | (289,181) | (200,820) | |||||||
Dividend yield | 0.98% | 1.67% | 3.43% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 580,232 | 308,752 | 437,984 | |||||||
Long-term debt | 1,309,545 | 155,933 | 134,511 | |||||||
Deferred revenue | (76,185) | |||||||||
Other long-term liabilities | 76,185 | |||||||||
Net debt | (6,041,100) | (4,837,049) | (4,142,756) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,725,631 | 1,004,121 | 2,319,287 | |||||||
CAPEX | (546,820) | (59,221) | (401,082) | |||||||
Cash from investing activities | (761,101) | 25,611 | (421,633) | |||||||
Cash from financing activities | 1,282,185 | (427,779) | (24,660) | |||||||
FCF | 265,551 | 456,580 | 271,691 | |||||||
Balance | ||||||||||
Cash | 7,017,397 | 4,668,506 | 4,081,951 | |||||||
Long term investments | 913,480 | 633,228 | 633,300 | |||||||
Excess cash | 7,446,463 | 4,956,135 | 4,432,752 | |||||||
Stockholders' equity | 3,444,996 | 2,894,594 | 2,904,181 | |||||||
Invested Capital | 3,316,335 | 1,475,266 | 1,002,559 | |||||||
ROIC | 31.75% | 41.36% | 63.20% | |||||||
ROCE | 15.69% | 16.04% | 18.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 82,508 | 80,793 | 81,223 | |||||||
Price | 395.50 84.81% | 214.00 197.22% | 72.00 -33.33% | |||||||
Market cap | 32,631,730 88.74% | 17,289,702 195.65% | 5,848,056 -33.07% | |||||||
EV | 26,590,630 | 12,452,653 | 1,705,300 | |||||||
EBITDA | 1,246,134 | 844,077 | 842,722 | |||||||
EV/EBITDA | 21.34 | 14.75 | 2.02 | |||||||
Interest | 17,875 | 4,587 | 3,404 | |||||||
Interest/NOPBT | 1.61% | 0.63% | 0.47% |