XTAI4961
Market cap865mUSD
Dec 23, Last price
233.50TWD
1D
1.52%
1Q
-13.36%
Jan 2017
405.96%
IPO
348.69%
Name
Fitipower Integrated Technology Inc
Chart & Performance
Profile
Fitipower Integrated Technology Inc. engages in the research, design, development, production, and sale of LCD driver ICs and analogs, and digital and mixed-signal power management ICs in Taiwan. It offers power management products comprising buck DC-DC, boost DC-DC, linear regulator, LCD power, power switch, WLED driver, reset IC, and motor driver, as well as other products, such as PMUs, ASICs, etc.; and display driver products, including AV/tablet, DSC, NBMNT, TV, and gate products. The company's products are used for various applications consisting of LCD-TVs, notebooks, networking, portable devices, set-top boxes, CCTV/security, desktops, LED lighting, and TFT-LCD driver products. Fitipower Integrated Technology Inc. was incorporated in 1995 and is headquartered in Hsinchu City, 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 | 16,286,520 -17.25% | 19,680,425 -13.94% | 22,868,238 110.19% | |||||||
Cost of revenue | 13,940,783 | 15,818,294 | 15,145,081 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,345,737 | 3,862,131 | 7,723,157 | |||||||
NOPBT Margin | 14.40% | 19.62% | 33.77% | |||||||
Operating Taxes | 434,562 | 687,222 | 1,396,915 | |||||||
Tax Rate | 18.53% | 17.79% | 18.09% | |||||||
NOPAT | 1,911,175 | 3,174,909 | 6,326,242 | |||||||
Net income | 2,150,213 -29.97% | 3,070,306 -47.54% | 5,852,244 779.27% | |||||||
Dividends | (1,582,499) | (3,164,997) | (415,549) | |||||||
Dividend yield | 3.78% | 14.55% | 0.85% | |||||||
Proceeds from repurchase of equity | (651,617) | 4,322,192 | ||||||||
BB yield | 1.56% | -8.79% | ||||||||
Debt | ||||||||||
Debt current | 29,771 | 253,270 | 824,081 | |||||||
Long-term debt | 123,429 | 49,802 | 120,735 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 306,305 | 166,277 | 165,706 | |||||||
Net debt | (7,463,363) | (16,109,724) | (11,569,601) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,012,391 | 5,636,771 | 4,032,220 | |||||||
CAPEX | (378,788) | (748,490) | (544,939) | |||||||
Cash from investing activities | (5,393,978) | (5,811,187) | (5,344,299) | |||||||
Cash from financing activities | (2,280,681) | (278,434) | 5,485,971 | |||||||
FCF | 4,289,241 | 1,167,745 | 3,871,972 | |||||||
Balance | ||||||||||
Cash | 12,649,887 | 16,401,619 | 12,490,411 | |||||||
Long term investments | (5,033,324) | 11,177 | 24,006 | |||||||
Excess cash | 6,802,237 | 15,428,775 | 11,371,005 | |||||||
Stockholders' equity | 12,583,079 | 12,538,313 | 10,408,050 | |||||||
Invested Capital | 14,777,136 | 8,232,718 | 6,715,605 | |||||||
ROIC | 16.61% | 42.48% | 143.98% | |||||||
ROCE | 10.83% | 18.53% | 45.10% | |||||||
EV | ||||||||||
Common stock shares outstanding | 162,469 | 122,390 | 113,305 | |||||||
Price | 257.50 44.92% | 177.69 -59.04% | 433.85 131.58% | |||||||
Market cap | 41,835,768 92.37% | 21,747,567 -55.76% | 49,157,565 142.48% | |||||||
EV | 38,249,830 | 9,386,639 | 39,126,884 | |||||||
EBITDA | 2,881,013 | 4,254,176 | 7,962,475 | |||||||
EV/EBITDA | 13.28 | 2.21 | 4.91 | |||||||
Interest | 2,559 | 23,329 | 12,306 | |||||||
Interest/NOPBT | 0.11% | 0.60% | 0.16% |