XTAI
3653
Market cap3.97bUSD
Apr 11, Last price
900.00TWD
1D
8.30%
1Q
-35.25%
Jan 2017
1,984.30%
IPO
830.71%
Name
Jentech Precision Industrial Co Ltd
Chart & Performance
Profile
Jentech Precision Industrial Co., Ltd. manufactures and sells precision molds worldwide. The company's principal products include thermal heat spreaders, semiconductor lead frames, EMI shielding cases, RF coaxial connectors, TV tuner metal chassis products, HDD and floppy drive components, and DPC thin-film ceramic substrate components. It also offers cooling products, electronic parts, communication connectors, and metal parts. In addition, the company engages in the manufacturing, processing, and trading of hardware machinery and parts, and accessories; and metal forging and surface treatment related businesses. Its products are used in medical, consumer electronics, semiconductor, automotive, appliance, microelectronic, and other industries. The company was founded in 1987 and is headquartered in Taoyuan, 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 | 14,278,187 18.37% | 12,062,664 0.26% | 12,031,894 36.71% | |||||||
Cost of revenue | 10,479,628 | 9,385,702 | 8,997,834 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,798,559 | 2,676,962 | 3,034,060 | |||||||
NOPBT Margin | 26.60% | 22.19% | 25.22% | |||||||
Operating Taxes | 830,267 | 533,839 | 712,427 | |||||||
Tax Rate | 21.86% | 19.94% | 23.48% | |||||||
NOPAT | 2,968,292 | 2,143,123 | 2,321,633 | |||||||
Net income | 3,427,777 49.15% | 2,298,194 -12.09% | 2,614,281 118.56% | |||||||
Dividends | (1,436,378) | (1,641,976) | (733,214) | |||||||
Dividend yield | 0.66% | 1.51% | 1.38% | |||||||
Proceeds from repurchase of equity | 9,513 | |||||||||
BB yield | 0.00% | |||||||||
Debt | ||||||||||
Debt current | 48,101 | 437,416 | 1,781,556 | |||||||
Long-term debt | 120,517 | 461,496 | 497,359 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 41,282 | 41,189 | 33,824 | |||||||
Net debt | (2,098,635) | (3,667,799) | (1,342,547) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,890,676 | 3,057,220 | 2,795,105 | |||||||
CAPEX | (612,755) | (689,674) | (816,546) | |||||||
Cash from investing activities | (2,563,081) | (286,806) | (1,104,565) | |||||||
Cash from financing activities | (2,215,005) | (1,917,000) | (1,050,334) | |||||||
FCF | 1,577,657 | 2,350,481 | 1,530,399 | |||||||
Balance | ||||||||||
Cash | 2,267,253 | 4,155,623 | 3,568,121 | |||||||
Long term investments | 411,088 | 53,341 | ||||||||
Excess cash | 1,553,344 | 3,963,578 | 3,019,867 | |||||||
Stockholders' equity | 5,513,826 | 5,899,838 | 6,585,165 | |||||||
Invested Capital | 13,235,236 | 9,237,557 | 9,159,682 | |||||||
ROIC | 26.42% | 23.30% | 25.89% | |||||||
ROCE | 25.17% | 19.83% | 24.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 142,930 | 141,388 | 141,468 | |||||||
Price | 1,525.00 98.31% | 769.00 104.25% | 376.50 1.50% | |||||||
Market cap | 217,968,335 100.47% | 108,727,372 104.13% | 53,262,702 2.09% | |||||||
EV | 216,061,248 | 105,919,941 | 52,858,454 | |||||||
EBITDA | 4,395,483 | 3,212,540 | 3,503,402 | |||||||
EV/EBITDA | 49.16 | 32.97 | 15.09 | |||||||
Interest | 13,607 | 24,242 | 38,198 | |||||||
Interest/NOPBT | 0.36% | 0.91% | 1.26% |