XTAI5269
Market cap4.58bUSD
Dec 20, Last price
2,000.00TWD
1D
0.50%
1Q
35.14%
Jan 2017
679.27%
IPO
1,811.50%
Name
Asmedia Technology Inc
Chart & Performance
Profile
ASMedia Technology Inc., a fabless IC design company, designs, develops, and sells of high-speed interface and device controllers. The company offers USB host and device controllers, including USB3.2 Gen1, USB 3.2 Gen2x1, USB 3.2 Gen2x2, and USB4; PCIe bridge and SATA controllers; and high-speed signal switches. It serves motherboard vendors and branded OEMs worldwide. The company was founded in 2004 and is headquartered in New Taipei 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 | 6,401,267 21.97% | 5,248,329 -12.66% | 6,009,012 -14.00% | |||||||
Cost of revenue | 4,589,280 | 3,951,426 | 4,060,846 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,811,987 | 1,296,903 | 1,948,166 | |||||||
NOPBT Margin | 28.31% | 24.71% | 32.42% | |||||||
Operating Taxes | 340,487 | 292,647 | 373,268 | |||||||
Tax Rate | 18.79% | 22.57% | 19.16% | |||||||
NOPAT | 1,471,500 | 1,004,256 | 1,574,898 | |||||||
Net income | 2,228,182 -14.87% | 2,617,361 -18.03% | 3,193,148 9.06% | |||||||
Dividends | (1,387,295) | (1,799,669) | (1,661,349) | |||||||
Dividend yield | 1.10% | 3.86% | 1.31% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 324,045 | 1,124,361 | 18,095 | |||||||
Long-term debt | 66,879 | 102,863 | 46,049 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 102 | 606 | 178 | |||||||
Net debt | (16,986,624) | (12,332,099) | (13,956,660) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,451,574 | 1,981,998 | 1,512,986 | |||||||
CAPEX | (363,236) | (486,950) | (306,989) | |||||||
Cash from investing activities | (1,366,915) | (634,142) | (710,867) | |||||||
Cash from financing activities | (2,212,597) | (723,193) | (1,683,628) | |||||||
FCF | 3,493,130 | (482,762) | 766,155 | |||||||
Balance | ||||||||||
Cash | 2,852,340 | 2,973,196 | 2,344,369 | |||||||
Long term investments | 14,525,208 | 10,586,127 | 11,676,435 | |||||||
Excess cash | 17,057,485 | 13,296,907 | 13,720,353 | |||||||
Stockholders' equity | 10,005,160 | 6,822,618 | 7,813,645 | |||||||
Invested Capital | 9,926,193 | 9,506,994 | 8,355,112 | |||||||
ROIC | 15.14% | 11.24% | 19.12% | |||||||
ROCE | 9.09% | 7.94% | 12.05% | |||||||
EV | ||||||||||
Common stock shares outstanding | 69,573 | 69,586 | 69,417 | |||||||
Price | 1,815.00 170.90% | 670.00 -63.19% | 1,820.00 15.92% | |||||||
Market cap | 126,274,995 170.84% | 46,622,620 -63.10% | 126,338,940 20.88% | |||||||
EV | 109,288,371 | 34,290,521 | 112,382,280 | |||||||
EBITDA | 2,193,043 | 1,615,369 | 2,192,365 | |||||||
EV/EBITDA | 49.83 | 21.23 | 51.26 | |||||||
Interest | 6,195 | 8,897 | 1,379 | |||||||
Interest/NOPBT | 0.34% | 0.69% | 0.07% |