XTAI
6202
Market cap318mUSD
Jul 16, Last price
41.35TWD
1D
1.85%
1Q
6.71%
Jan 2017
-16.38%
IPO
29.02%
Name
Holtek Semiconductor Inc
Chart & Performance
Profile
Holtek Semiconductor Inc. researches, develops, manufactures, and sells integrated circuits in Taiwan, China, and internationally. The company provides a range of general purpose and specialized types of microcontrollers for use in the areas of voice, communication, computer peripheral, household appliance, medical equipment, automotive, security, etc.; and power management devices, LCD and LED drive/control chips, ultra-high resolution fingerprint identification sensors, various sensor modules, and other peripheral devices. It also offers MCU that are used for general purpose, LCD display, USB, motor control, OPA, health and measurement, security and safety, touch, voice and music, battery and power management, and special purpose; and wireless and communication devices, display drivers, modules, EEPROM memory, and analog and video devices. The company was incorporated in 1998 and is headquartered in Hsinchu 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 | 2,501,630 -3.64% | 2,596,067 -56.85% | 6,015,968 -15.60% | |||||||
Cost of revenue | 2,835,461 | 2,769,533 | 4,629,245 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (333,831) | (173,466) | 1,386,723 | |||||||
NOPBT Margin | 23.05% | |||||||||
Operating Taxes | (42,565) | (36,464) | 258,653 | |||||||
Tax Rate | 18.65% | |||||||||
NOPAT | (291,266) | (137,002) | 1,128,070 | |||||||
Net income | (149,555) -233.84% | 111,741 -89.90% | 1,106,374 -45.87% | |||||||
Dividends | (101,776) | (904,673) | (1,837,141) | |||||||
Dividend yield | 0.95% | 5.99% | 11.77% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,017,744 | 1,055,540 | 120,556 | |||||||
Long-term debt | 167,948 | 197,068 | 159,758 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 39,154 | 81,376 | 71,193 | |||||||
Net debt | (218,063) | (749,284) | (1,578,775) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 310,263 | 4,243 | 530,412 | |||||||
CAPEX | (10,099) | (151,520) | (81,043) | |||||||
Cash from investing activities | (98,032) | (189,758) | 1,077,475 | |||||||
Cash from financing activities | (155,128) | 92,738 | (1,879,396) | |||||||
FCF | 92,681 | (299,897) | (247,681) | |||||||
Balance | ||||||||||
Cash | 2,809,886 | 2,348,608 | 2,402,687 | |||||||
Long term investments | (1,406,131) | (346,716) | (543,598) | |||||||
Excess cash | 1,278,674 | 1,872,089 | 1,558,291 | |||||||
Stockholders' equity | 3,564,174 | 3,957,306 | 5,560,134 | |||||||
Invested Capital | 3,509,908 | 3,453,240 | 3,401,893 | |||||||
ROIC | 32.73% | |||||||||
ROCE | 25.76% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 227,156 | 226,565 | 228,905 | |||||||
Price | 46.95 -29.61% | 66.70 -2.20% | 68.20 -39.38% | |||||||
Market cap | 10,664,986 -29.43% | 15,111,886 -3.20% | 15,611,321 -39.40% | |||||||
EV | 10,504,818 | 14,422,418 | 14,098,190 | |||||||
EBITDA | (171,212) | (20,381) | 1,529,393 | |||||||
EV/EBITDA | 9.22 | |||||||||
Interest | 22,389 | 8,197 | 2,066 | |||||||
Interest/NOPBT | 0.15% |