XTAI4977
Market cap346mUSD
Dec 24, Last price
141.00TWD
1D
-1.74%
1Q
31.16%
Jan 2017
76.76%
IPO
94.24%
Name
PCL Technologies Inc
Chart & Performance
Profile
PCL Technologies, Inc., together with its subsidiaries, researches, manufactures, and sells optical transceiver products in Taiwan and internationally. The company offers fiber channels, TO-Can packages, and optical sub-assemblies, as well as fiber-to-the-home products to telecommunications and cable television companies. It also provides manufacturing services for various optical components and modules, including sub-assemblies and modules; generic and custom tooling design, and testing support and reliability services; and sales support, post-sales, and supply chain management services. The company serves the network communications, cloud computing, wireless communications, and telecommunications industries. PCL Technologies, Inc. was founded in 2007 and is headquartered in George Town, the Cayman Islands.
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 | 1,743,252 -41.29% | 2,969,264 16.49% | 2,549,027 -23.66% | |||||||
Cost of revenue | 1,597,231 | 2,389,216 | 2,335,069 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 146,021 | 580,048 | 213,958 | |||||||
NOPBT Margin | 8.38% | 19.54% | 8.39% | |||||||
Operating Taxes | (3,318) | 16,976 | (1,505) | |||||||
Tax Rate | 2.93% | |||||||||
NOPAT | 149,339 | 563,072 | 215,463 | |||||||
Net income | 340,815 -19.66% | 424,231 59.47% | 266,021 -51.70% | |||||||
Dividends | (200,475) | (219,807) | (399,166) | |||||||
Dividend yield | 3.23% | 3.21% | 6.49% | |||||||
Proceeds from repurchase of equity | 65,520 | 982,460 | 20 | |||||||
BB yield | -1.06% | -14.33% | 0.00% | |||||||
Debt | ||||||||||
Debt current | 672,609 | 24,962 | 16,003 | |||||||
Long-term debt | 304,791 | 322,004 | 35,355 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 778 | 1,095 | 1,125 | |||||||
Net debt | (3,177,124) | (1,998,832) | (784,388) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 663,960 | 997,681 | 560,834 | |||||||
CAPEX | (41,927) | (47,248) | (73,620) | |||||||
Cash from investing activities | (2,186,736) | (166,468) | (216,106) | |||||||
Cash from financing activities | 428,124 | 716,507 | (465,498) | |||||||
FCF | 572,699 | 825,175 | 293,438 | |||||||
Balance | ||||||||||
Cash | 2,468,225 | 2,592,308 | 1,067,607 | |||||||
Long term investments | 1,686,299 | (246,510) | (231,861) | |||||||
Excess cash | 4,067,361 | 2,197,335 | 708,295 | |||||||
Stockholders' equity | 1,416,297 | 1,758,568 | 1,366,478 | |||||||
Invested Capital | 3,257,189 | 2,135,967 | 1,780,512 | |||||||
ROIC | 5.54% | 28.75% | 11.20% | |||||||
ROCE | 3.12% | 14.84% | 8.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 80,230 | 69,305 | 70,332 | |||||||
Price | 77.30 -21.84% | 98.90 13.03% | 87.50 -23.25% | |||||||
Market cap | 6,201,779 -9.52% | 6,854,264 11.38% | 6,154,009 -23.18% | |||||||
EV | 3,032,912 | 4,920,070 | 5,422,937 | |||||||
EBITDA | 260,806 | 711,241 | 365,393 | |||||||
EV/EBITDA | 11.63 | 6.92 | 14.84 | |||||||
Interest | 7,757 | 8,468 | 2,228 | |||||||
Interest/NOPBT | 5.31% | 1.46% | 1.04% |