Loading...
XTAI
3591
Market cap84mUSD
Jul 15, Last price  
17.40TWD
1D
0.00%
1Q
-5.43%
Jan 2017
37.55%
IPO
-84.88%
Name

Edison Opto Corp

Chart & Performance

D1W1MN
P/E
17.43
P/S
0.97
EPS
1.00
Div Yield, %
2.87%
Shrs. gr., 5y
2.05%
Rev. gr., 5y
2.52%
Revenues
2.56b
+28.51%
1,712,518,0003,027,755,0002,505,899,0002,262,865,0002,735,952,0002,947,217,0003,402,379,0003,333,970,0002,586,061,0002,614,351,0002,259,604,0001,901,238,0002,105,864,0001,841,983,0001,991,061,0002,558,790,000
Net income
142m
+198.57%
325,120,000491,451,000209,890,00029,999,000-162,271,000-42,958,000-135,982,000-86,582,000-189,872,00037,233,000-277,723,00032,823,000120,258,00025,648,00047,528,000141,905,000
CFO
238m
+74.82%
430,432,000316,322,00097,309,000188,471,000161,441,000176,441,000513,047,000302,548,000122,413,000220,123,000232,135,000149,895,000126,998,000162,827,000136,086,000237,908,000
Dividend
Jun 27, 20240.5 TWD/sh

Profile

Edison Opto Corporation designs, manufactures, and sells LED lighting products in Taiwan and internationally. The company provides LED components, AC/DC modules, LED module and strips, and street/outdoor lighting products; horticulture and stage lighting products, as well as automotive lighting products; and UV modules and infrared emitters. It also offers integrated lighting design manufacturing services. The company was incorporated in 2001 and is headquartered in New Taipei City, Taiwan.
IPO date
Oct 24, 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
2,558,790
28.51%
1,991,061
8.09%
1,841,983
-12.53%
Cost of revenue
2,415,518
1,949,809
1,793,069
Unusual Expense (Income)
NOPBT
143,272
41,252
48,914
NOPBT Margin
5.60%
2.07%
2.66%
Operating Taxes
21,910
4,911
17,100
Tax Rate
15.29%
11.90%
34.96%
NOPAT
121,362
36,341
31,814
Net income
141,905
198.57%
47,528
85.31%
25,648
-78.67%
Dividends
(70,792)
(39,847)
(34,861)
Dividend yield
1.95%
1.20%
1.78%
Proceeds from repurchase of equity
18,625
(24,847)
BB yield
-0.56%
1.27%
Debt
Debt current
16,636
196,785
120,501
Long-term debt
307,638
157,613
492,297
Deferred revenue
Other long-term liabilities
39,815
40,740
41,611
Net debt
(817,566)
(772,803)
(552,719)
Cash flow
Cash from operating activities
237,908
136,086
162,827
CAPEX
(79,456)
(70,569)
(92,130)
Cash from investing activities
(151,345)
(80,969)
24,637
Cash from financing activities
(72,870)
(111,622)
(234,822)
FCF
23,350
74,534
121,873
Balance
Cash
1,219,858
1,125,724
1,158,737
Long term investments
(78,018)
1,477
6,780
Excess cash
1,013,900
1,027,648
1,073,418
Stockholders' equity
1,756,128
1,529,533
1,467,595
Invested Capital
2,509,714
2,304,483
2,316,979
ROIC
5.04%
1.57%
1.33%
ROCE
4.06%
1.24%
1.44%
EV
Common stock shares outstanding
139,623
135,865
125,130
Price
26.00
6.56%
24.40
55.91%
15.65
-30.26%
Market cap
3,630,191
9.50%
3,315,106
69.29%
1,958,284
-37.74%
EV
2,988,153
2,669,928
1,550,979
EBITDA
266,813
167,845
181,234
EV/EBITDA
11.20
15.91
8.56
Interest
10,185
13,109
17,183
Interest/NOPBT
7.11%
31.78%
35.13%