XTAI
6197
Market cap607mUSD
Jul 14, Last price
139.00TWD
1D
-1.02%
1Q
22.78%
Jan 2017
414.13%
IPO
667.00%
Name
Jess-Link Products Co Ltd
Chart & Performance
Profile
Jess-link Products Co., Ltd. provides various electronic products in Taiwan and internationally. It offers connectors, such as EMI cages, high-speed connectors, I/O connectors, and magnetic and modular jacks and plugs; Cable Assemblies, including direct attach cables, high speed cable assemblies, fiber optic assemblies, FFC jumpers, ethernet LAN cables, I/O cable assemblies, LVDS, and industrial cables; active optical cables; and flexible flat, bulk flat, high speed, high temperature, and high power flat cables. The company also provides robot and controller solutions, machine vision and surveillance solutions, PLC solutions, and IPC solutions; IoT products consisting of IoT modules, homekit products, smart home products, and NBIoT devices; wireless chargers; remote controllers; and programmable IoT buttons, IoT scanners, streaming music players, wireless power, and MFi series products. In addition, it offers accessories, such as lightning hubs/dongles, type-c hubs/ dongles, convertors/adpators, fast chargers, and car chargers; automotive products, energy storage systems, and green energy products; and customized cable assembly services. The company's products are used in smart connection, datacenter/networking/telecom, Internet of Things (IoT), and new energy and vehicle industries. Jess-link Products Co., Ltd. was founded in 1992 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 6,765,078 36.33% | 4,962,135 14.35% | 4,339,428 12.22% | |||||||
Cost of revenue | 5,562,207 | 4,334,877 | 3,945,396 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,202,871 | 627,258 | 394,032 | |||||||
NOPBT Margin | 17.78% | 12.64% | 9.08% | |||||||
Operating Taxes | 270,697 | 150,092 | 99,666 | |||||||
Tax Rate | 22.50% | 23.93% | 25.29% | |||||||
NOPAT | 932,174 | 477,166 | 294,366 | |||||||
Net income | 1,060,644 66.93% | 635,395 44.47% | 439,816 17.76% | |||||||
Dividends | (512,761) | (390,675) | (268,589) | |||||||
Dividend yield | 2.72% | 3.77% | 5.43% | |||||||
Proceeds from repurchase of equity | (122,086) | 55,327 | ||||||||
BB yield | 1.18% | -1.12% | ||||||||
Debt | ||||||||||
Debt current | 39,732 | 135,234 | 35,381 | |||||||
Long-term debt | 1,098,480 | 177,852 | 75,401 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 4,524 | 106,709 | 7,152 | |||||||
Net debt | (993,102) | (1,685,188) | (1,467,687) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,530,083 | 671,796 | 708,775 | |||||||
CAPEX | (540,526) | (107,782) | (70,970) | |||||||
Cash from investing activities | (1,339,686) | (744,164) | 55,768 | |||||||
Cash from financing activities | 480,888 | (332,943) | (421,585) | |||||||
FCF | 735,590 | 66,210 | 567,779 | |||||||
Balance | ||||||||||
Cash | 3,113,156 | 1,704,016 | 1,770,669 | |||||||
Long term investments | (981,842) | 294,258 | (192,200) | |||||||
Excess cash | 1,793,060 | 1,750,167 | 1,361,498 | |||||||
Stockholders' equity | 3,299,901 | 3,211,318 | 2,764,768 | |||||||
Invested Capital | 3,860,391 | 2,046,971 | 1,737,771 | |||||||
ROIC | 31.56% | 25.22% | 15.31% | |||||||
ROCE | 20.89% | 16.09% | 12.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 128,727 | 123,351 | 123,609 | |||||||
Price | 146.50 74.20% | 84.10 110.25% | 40.00 -3.26% | |||||||
Market cap | 18,858,538 81.79% | 10,373,819 109.81% | 4,944,360 -2.81% | |||||||
EV | 18,063,264 | 8,820,995 | 3,574,741 | |||||||
EBITDA | 1,356,732 | 757,902 | 530,903 | |||||||
EV/EBITDA | 13.31 | 11.64 | 6.73 | |||||||
Interest | 39,547 | 13,464 | 3,410 | |||||||
Interest/NOPBT | 3.29% | 2.15% | 0.87% |