XTAI
5285
Market cap158mUSD
Aug 01, Last price
46.30TWD
1D
0.11%
1Q
-0.86%
Jan 2017
31.72%
IPO
65.89%
Name
Jih Lin Technology Co Ltd
Chart & Performance
Profile
Jih Lin Technology Co., Ltd. manufactures and sells lead frames in Taiwan and internationally. The company provides high and low power discrete transistor, surface mount devices, bridge/DIP rectifier, opto/LED, power discrete clip, and integrated circuit lead frames, as well as intelligent power modules and diode lead wires. Its products are used in computer vehicle component, power supply, smartphone, TV power converter, and air conditioner refrigerator applications. The company was founded in 2000 and is based in Kaohsiung, 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 | 5,026,851 -2.04% | 5,131,552 -18.21% | 6,274,400 -0.91% | |||||||
Cost of revenue | 4,809,387 | 4,905,789 | 5,831,999 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 217,464 | 225,763 | 442,401 | |||||||
NOPBT Margin | 4.33% | 4.40% | 7.05% | |||||||
Operating Taxes | 66,910 | 97,225 | 111,160 | |||||||
Tax Rate | 30.77% | 43.07% | 25.13% | |||||||
NOPAT | 150,554 | 128,538 | 331,241 | |||||||
Net income | 257,001 43.87% | 178,637 -57.13% | 416,726 -11.08% | |||||||
Dividends | (204,082) | (357,143) | (408,164) | |||||||
Dividend yield | 3.87% | 4.86% | 6.63% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,045,542 | 509,830 | 461,319 | |||||||
Long-term debt | 764,083 | 1,374,817 | 1,448,729 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 11,247 | 10,905 | 10,000 | |||||||
Net debt | 560,587 | 569,542 | 818,408 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 467,209 | 761,694 | 571,272 | |||||||
CAPEX | (97,751) | (95,043) | (148,121) | |||||||
Cash from investing activities | (105,415) | (94,440) | (159,223) | |||||||
Cash from financing activities | (277,387) | (375,425) | (424,974) | |||||||
FCF | 216,823 | 579,113 | 281,820 | |||||||
Balance | ||||||||||
Cash | 1,249,038 | 1,089,867 | 859,969 | |||||||
Long term investments | 225,238 | 231,671 | ||||||||
Excess cash | 997,695 | 1,058,527 | 777,920 | |||||||
Stockholders' equity | 2,050,376 | 2,200,510 | 2,243,040 | |||||||
Invested Capital | 3,735,821 | 3,599,603 | 4,070,650 | |||||||
ROIC | 4.10% | 3.35% | 8.16% | |||||||
ROCE | 4.50% | 4.76% | 8.99% | |||||||
EV | ||||||||||
Common stock shares outstanding | 105,350 | 102,152 | 102,207 | |||||||
Price | 50.00 -30.56% | 72.00 19.60% | 60.20 -44.26% | |||||||
Market cap | 5,267,500 -28.38% | 7,354,944 19.54% | 6,152,861 -41.46% | |||||||
EV | 5,828,087 | 7,924,486 | 6,971,269 | |||||||
EBITDA | 413,028 | 427,145 | 649,639 | |||||||
EV/EBITDA | 14.11 | 18.55 | 10.73 | |||||||
Interest | 35,802 | 34,370 | 30,222 | |||||||
Interest/NOPBT | 16.46% | 15.22% | 6.83% |