Loading...
XTAI
6112
Market cap359mUSD
Jul 15, Last price  
56.10TWD
1D
-1.23%
1Q
27.36%
Jan 2017
142.75%
IPO
553.85%
Name

Metaage Corp

Chart & Performance

D1W1MN
P/E
93.05
P/S
0.57
EPS
0.60
Div Yield, %
4.90%
Shrs. gr., 5y
4.90%
Rev. gr., 5y
8.35%
Revenues
18.38b
-7.25%
3,372,487,0004,508,260,0005,888,240,0006,785,557,0007,515,719,0008,415,139,0008,510,754,0009,118,403,00010,422,423,00011,186,815,00012,306,999,00013,512,521,00011,952,834,00012,113,025,00019,813,720,00018,377,478,000
Net income
114m
-80.83%
79,162,000118,958,000171,709,000204,616,000210,190,000229,663,000225,000,000238,796,000283,390,000318,055,000379,456,000549,017,000577,591,000412,505,000592,342,000113,561,000
CFO
599m
P
6,532,000-62,998,000277,000-178,800,000-119,223,000394,613,000310,695,000-290,381,000780,586,00050,669,000-449,908,000605,078,000-195,003,000495,612,000-47,019,000598,893,000
Dividend
Jul 17, 20242.75 TWD/sh

Profile

Metaage Corporation distributes and resells software and hardware equipment of ICT infrastructures in Taiwan. The company provides cloud application integration, infrastructure network, storage system, virtualization, information security application, backup and redundancy, AI big data, and IT management and efficiency monitoring solutions. It also offers unified communication, server, remote access, hyperconverged infrastructure, database and application integration, endpoint integration application, business software, application platform, and application solutions. In addition, the company engages in the provision of data software and processing, market research and consulting, big data, and cloud database services; telecommunication engineering; sale, import, and export of electronic products; and implementation of application software. The company was formerly known as SYSAGE Technology Co., Ltd. and changed its name to Metaage Corporation in June 2022. The company was incorporated in 1998 and is based in Taipei City, Taiwan.
URL
https://www.metaage.com.tw/
IPO date
Aug 08, 2001
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
18,377,478
-7.25%
19,813,720
63.57%
12,113,025
1.34%
Cost of revenue
18,510,250
19,331,084
11,681,643
Unusual Expense (Income)
NOPBT
(132,772)
482,636
431,382
NOPBT Margin
2.44%
3.56%
Operating Taxes
(31,248)
130,452
102,046
Tax Rate
27.03%
23.66%
NOPAT
(101,524)
352,184
329,336
Net income
113,561
-80.83%
592,342
43.60%
412,505
-28.58%
Dividends
(517,983)
(376,714)
(470,894)
Dividend yield
5.40%
2.85%
7.58%
Proceeds from repurchase of equity
(56,600)
BB yield
0.91%
Debt
Debt current
3,352,106
2,938,421
1,551,411
Long-term debt
1,228,618
578,039
566,300
Deferred revenue
Other long-term liabilities
219,977
108,649
70,091
Net debt
2,271,752
1,681,742
706,940
Cash flow
Cash from operating activities
598,893
(47,019)
495,612
CAPEX
(61,079)
(11,463)
(8,732)
Cash from investing activities
(128,033)
(645,776)
(128,645)
Cash from financing activities
(37,798)
777,220
(265,305)
FCF
257,969
(955,193)
435,023
Balance
Cash
1,397,018
906,839
784,696
Long term investments
911,954
927,879
626,075
Excess cash
1,390,098
844,032
805,120
Stockholders' equity
3,249,113
4,075,425
3,132,200
Invested Capital
8,038,335
7,867,624
5,612,824
ROIC
5.23%
5.83%
ROCE
5.54%
6.72%
EV
Common stock shares outstanding
188,890
189,460
189,979
Price
50.80
-27.12%
69.70
113.15%
32.70
-17.74%
Market cap
9,595,612
-27.34%
13,205,362
112.57%
6,212,313
-17.78%
EV
12,860,454
15,730,924
7,081,963
EBITDA
117,377
668,306
526,788
EV/EBITDA
109.57
23.54
13.44
Interest
112,677
66,427
25,480
Interest/NOPBT
13.76%
5.91%