XTAI
5469
Market cap974mUSD
Jun 06, Last price
60.30TWD
1D
-0.82%
1Q
11.67%
Jan 2017
222.98%
IPO
665.23%
Name
HannStar Board Corp
Chart & Performance
Profile
HannStar Board Corporation produces and sells print circuit boards in Taiwan. Its products are used in game consoles, television, personal computers, networking equipment, automotive electronics, liquid crystal displays, set top boxes, servers, wireless stereo, smart home appliances, white appliances, etc. The company also engages in the development and leasing of residential and buildings; real estate sale; manufacturing of mechanical equipment and electronic parts; waste recycling; sale and waste water treatment; property management; industrial plant rental; production and sales of auto electronic parts; and mold assembly and manufacturing. The company was formerly known as Pacific Science and Technology Industrial Co., Ltd. and changed its name to HannStar Board Corporation in December 1998. HannStar Board Corporation was incorporated in 1989 and is based in Taoyuan 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 | 41,632,032 -3.13% | 42,975,757 -9.88% | 47,687,936 -16.34% | |||||||
Cost of revenue | 35,527,125 | 36,056,108 | 42,267,965 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,104,907 | 6,919,649 | 5,419,971 | |||||||
NOPBT Margin | 14.66% | 16.10% | 11.37% | |||||||
Operating Taxes | 2,843,147 | 2,463,126 | 2,561,205 | |||||||
Tax Rate | 46.57% | 35.60% | 47.25% | |||||||
NOPAT | 3,261,760 | 4,456,523 | 2,858,766 | |||||||
Net income | 3,012,223 12.41% | 2,679,653 -42.19% | 4,635,381 -20.92% | |||||||
Dividends | (845,506) | (1,268,259) | (1,162,571) | |||||||
Dividend yield | 3.02% | 3.98% | 6.35% | |||||||
Proceeds from repurchase of equity | (496,799) | (18,601) | (108,124) | |||||||
BB yield | 1.77% | 0.06% | 0.59% | |||||||
Debt | ||||||||||
Debt current | 18,338,272 | 12,219,269 | 12,682,116 | |||||||
Long-term debt | 9,114,885 | 8,676,079 | 8,843,924 | |||||||
Deferred revenue | 1 | |||||||||
Other long-term liabilities | 414,976 | 355,126 | 354,344 | |||||||
Net debt | (20,170,180) | (23,313,863) | (13,830,643) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 7,128,399 | 9,970,558 | 9,051,570 | |||||||
CAPEX | (3,502,511) | (1,318,612) | (1,118,391) | |||||||
Cash from investing activities | (9,528,975) | (10,250,022) | (764,454) | |||||||
Cash from financing activities | 3,647,995 | (2,676,826) | (986,036) | |||||||
FCF | 910,029 | 6,526,145 | 5,483,321 | |||||||
Balance | ||||||||||
Cash | 24,558,473 | 22,005,101 | 23,401,779 | |||||||
Long term investments | 23,064,864 | 22,204,110 | 11,954,904 | |||||||
Excess cash | 45,541,735 | 42,060,423 | 32,972,286 | |||||||
Stockholders' equity | 36,338,482 | 40,498,343 | 35,835,760 | |||||||
Invested Capital | 38,265,156 | 24,661,516 | 26,799,704 | |||||||
ROIC | 10.37% | 17.32% | 9.80% | |||||||
ROCE | 8.08% | 10.43% | 8.92% | |||||||
EV | ||||||||||
Common stock shares outstanding | 526,439 | 530,455 | 532,035 | |||||||
Price | 53.20 -11.50% | 60.11 74.74% | 34.40 -30.29% | |||||||
Market cap | 28,006,555 -12.17% | 31,885,650 74.22% | 18,302,004 -30.16% | |||||||
EV | 23,055,641 | 22,448,083 | 16,968,318 | |||||||
EBITDA | 8,512,505 | 9,460,991 | 7,865,967 | |||||||
EV/EBITDA | 2.71 | 2.37 | 2.16 | |||||||
Interest | 485,384 | 416,697 | 260,725 | |||||||
Interest/NOPBT | 7.95% | 6.02% | 4.81% |