XTAI4915
Market cap1.09bUSD
Dec 24, Last price
77.00TWD
1D
-1.03%
1Q
-13.39%
Jan 2017
74.60%
IPO
309.57%
Name
Primax Electronics Ltd
Chart & Performance
Profile
Primax Electronics Ltd., together with its subsidiaries, manufactures and sells computer peripherals and non-computer peripherals in Taiwan and internationally. The company offers gaming/PC peripherals, lighting solutions, wireless charging solutions, docking stations, smart access solutions, and digital door locks/door bells; in-car connected cameras, intelligent gateways, smart sensors and trackers, advanced driver assistance systems camera modules, smartphone camera modules, home IoT cameras, surveillance cameras, multi-function printers, and content creation devices. It also provides gaming headsets, gaming TWS, smart speakers, professional loudspeakers, transducers, and smart conference products; and integrated software and hardware for intelligent manufacturing. In addition, the company offers mobile device components and business devices; speakers, speaker accessories, and their components; computer mice products, keyboards, track pads, etc.; and digital camera modules, mobile phone accessories, scanners, shredders, amplifiers, audio systems, etc. Primax Electronics Ltd. was founded in 1984 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 60,488,402 -23.67% | 79,240,765 10.59% | 71,649,849 5.00% | |||||||
Cost of revenue | 57,781,476 | 75,804,440 | 68,848,254 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,706,926 | 3,436,325 | 2,801,595 | |||||||
NOPBT Margin | 4.48% | 4.34% | 3.91% | |||||||
Operating Taxes | 632,883 | 760,003 | 636,742 | |||||||
Tax Rate | 23.38% | 22.12% | 22.73% | |||||||
NOPAT | 2,074,043 | 2,676,322 | 2,164,853 | |||||||
Net income | 2,485,289 -9.38% | 2,742,609 19.33% | 2,298,282 19.75% | |||||||
Dividends | (1,791,794) | (1,411,230) | (1,354,873) | |||||||
Dividend yield | 5.77% | 5.58% | 5.29% | |||||||
Proceeds from repurchase of equity | 2,538,410 | |||||||||
BB yield | -10.04% | |||||||||
Debt | ||||||||||
Debt current | 998,108 | 682,775 | 2,694,984 | |||||||
Long-term debt | 4,035,303 | 4,067,119 | 5,012,940 | |||||||
Deferred revenue | 606,265 | 803,862 | 1,003,576 | |||||||
Other long-term liabilities | 962,565 | 661,995 | 591,016 | |||||||
Net debt | (6,173,605) | (1,885,781) | 2,456,719 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 7,727,513 | 6,193,998 | 1,673,476 | |||||||
CAPEX | (1,571,521) | (1,964,822) | (3,044,488) | |||||||
Cash from investing activities | (1,435,450) | (533,577) | (3,873,658) | |||||||
Cash from financing activities | (1,496,505) | (4,532,764) | 227,249 | |||||||
FCF | 4,618,279 | 3,715,843 | (2,699,879) | |||||||
Balance | ||||||||||
Cash | 11,314,525 | 6,811,894 | 6,661,223 | |||||||
Long term investments | (107,509) | (176,219) | (1,410,018) | |||||||
Excess cash | 8,182,596 | 2,673,637 | 1,668,713 | |||||||
Stockholders' equity | 16,736,823 | 17,034,780 | 15,433,999 | |||||||
Invested Capital | 15,731,631 | 19,937,437 | 21,968,245 | |||||||
ROIC | 11.63% | 12.77% | 11.30% | |||||||
ROCE | 11.32% | 15.20% | 11.85% | |||||||
EV | ||||||||||
Common stock shares outstanding | 458,794 | 455,337 | 451,819 | |||||||
Price | 67.70 21.98% | 55.50 -2.12% | 56.70 16.31% | |||||||
Market cap | 31,060,354 22.91% | 25,271,204 -1.35% | 25,618,137 16.80% | |||||||
EV | 26,969,816 | 25,331,914 | 30,341,856 | |||||||
EBITDA | 4,620,308 | 5,323,647 | 4,742,554 | |||||||
EV/EBITDA | 5.84 | 4.76 | 6.40 | |||||||
Interest | 147,453 | 289,517 | 181,552 | |||||||
Interest/NOPBT | 5.45% | 8.43% | 6.48% |