XTAI
4961
Market cap859mUSD
Jun 06, Last price
212.50TWD
1D
-0.47%
1Q
-6.59%
Jan 2017
360.46%
IPO
308.34%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 19,199,740 17.89% | 16,286,520 -17.25% | 19,680,425 -13.94% | |||||||
Cost of revenue | 16,996,168 | 13,940,783 | 15,818,294 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,203,572 | 2,345,737 | 3,862,131 | |||||||
NOPBT Margin | 11.48% | 14.40% | 19.62% | |||||||
Operating Taxes | 324,339 | 434,562 | 687,222 | |||||||
Tax Rate | 14.72% | 18.53% | 17.79% | |||||||
NOPAT | 1,879,233 | 1,911,175 | 3,174,909 | |||||||
Net income | 1,946,074 -9.49% | 2,150,213 -29.97% | 3,070,306 -47.54% | |||||||
Dividends | (1,288,127) | (1,582,499) | (3,164,997) | |||||||
Dividend yield | 4.56% | 3.78% | 14.55% | |||||||
Proceeds from repurchase of equity | 851 | (651,617) | ||||||||
BB yield | 0.00% | 1.56% | ||||||||
Debt | ||||||||||
Debt current | 42,398 | 29,771 | 253,270 | |||||||
Long-term debt | 161,942 | 123,429 | 49,802 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 498,357 | 306,305 | 166,277 | |||||||
Net debt | (7,519,700) | (7,463,363) | (16,109,724) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,231,425 | 3,012,391 | 5,636,771 | |||||||
CAPEX | (433,111) | (378,788) | (748,490) | |||||||
Cash from investing activities | (279,245) | (5,393,978) | (5,811,187) | |||||||
Cash from financing activities | (1,403,516) | (2,280,681) | (278,434) | |||||||
FCF | 279,060 | 4,289,241 | 1,167,745 | |||||||
Balance | ||||||||||
Cash | 12,069,717 | 12,649,887 | 16,401,619 | |||||||
Long term investments | (4,345,677) | (5,033,324) | 11,177 | |||||||
Excess cash | 6,764,053 | 6,802,237 | 15,428,775 | |||||||
Stockholders' equity | 12,490,954 | 12,583,079 | 12,538,313 | |||||||
Invested Capital | 16,253,316 | 14,777,136 | 8,232,718 | |||||||
ROIC | 12.11% | 16.61% | 42.48% | |||||||
ROCE | 9.49% | 10.83% | 18.53% | |||||||
EV | ||||||||||
Common stock shares outstanding | 121,400 | 162,469 | 122,390 | |||||||
Price | 232.50 -9.71% | 257.50 44.92% | 177.69 -59.04% | |||||||
Market cap | 28,225,500 -32.53% | 41,835,768 92.37% | 21,747,567 -55.76% | |||||||
EV | 25,209,150 | 38,249,830 | 9,386,639 | |||||||
EBITDA | 2,836,883 | 2,881,013 | 4,254,176 | |||||||
EV/EBITDA | 8.89 | 13.28 | 2.21 | |||||||
Interest | 8,047 | 2,559 | 23,329 | |||||||
Interest/NOPBT | 0.37% | 0.11% | 0.60% |