XTAI6206
Market cap387mUSD
Dec 26, Last price
88.70TWD
1D
0.00%
1Q
3.26%
Jan 2017
-5.74%
Name
Flytech Technology Co Ltd
Chart & Performance
Profile
Flytech Technology Co., Ltd. designs, manufactures, and sells computers and peripherals in Taiwan, Europe, Africa, the Americas, and Asia. It offers all-in-one point-of-sales (POS), panel PC, mobile POS, KIOSK, tablets, and box PC. The company also engages in the operating software and data processing services; and integration of software and hardware services. It serves hospitality, retail, medical, industrial, and commercial industries. The company was incorporated in 1984 and is headquartered in Taipei, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,488,426 -37.08% | 5,544,225 6.92% | 5,185,155 16.97% | |||||||
Cost of revenue | 2,929,113 | 4,437,547 | 4,363,394 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 559,313 | 1,106,678 | 821,761 | |||||||
NOPBT Margin | 16.03% | 19.96% | 15.85% | |||||||
Operating Taxes | 131,748 | 187,413 | 131,096 | |||||||
Tax Rate | 23.56% | 16.93% | 15.95% | |||||||
NOPAT | 427,565 | 919,265 | 690,665 | |||||||
Net income | 501,857 -51.89% | 1,043,153 52.72% | 683,064 15.84% | |||||||
Dividends | (786,843) | (572,249) | (572,249) | |||||||
Dividend yield | 7.83% | 5.90% | 5.02% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 12,998 | 12,580 | 30,428 | |||||||
Long-term debt | 56,018 | 79,206 | 119,521 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 15,317 | 35,753 | ||||||||
Net debt | (2,840,485) | (2,834,698) | (1,929,070) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 651,850 | 1,397,694 | 7,665 | |||||||
CAPEX | (77,634) | (57,659) | (66,183) | |||||||
Cash from investing activities | (167,678) | (25,790) | (5,634) | |||||||
Cash from financing activities | (801,009) | (532,644) | (570,770) | |||||||
FCF | 405,034 | 1,604,978 | (109,605) | |||||||
Balance | ||||||||||
Cash | 2,796,125 | 2,980,540 | 2,039,454 | |||||||
Long term investments | 113,376 | (54,056) | 39,565 | |||||||
Excess cash | 2,735,080 | 2,649,273 | 1,819,761 | |||||||
Stockholders' equity | 2,852,511 | 4,991,493 | 4,737,389 | |||||||
Invested Capital | 2,003,902 | 2,143,052 | 2,830,093 | |||||||
ROIC | 20.62% | 36.97% | 27.93% | |||||||
ROCE | 11.80% | 23.07% | 17.49% | |||||||
EV | ||||||||||
Common stock shares outstanding | 144,017 | 144,878 | 143,993 | |||||||
Price | 69.80 4.33% | 66.90 -15.42% | 79.10 26.56% | |||||||
Market cap | 10,052,387 3.71% | 9,692,338 -14.90% | 11,389,846 26.40% | |||||||
EV | 7,257,119 | 6,931,961 | 9,769,696 | |||||||
EBITDA | 662,515 | 1,236,241 | 980,757 | |||||||
EV/EBITDA | 10.95 | 5.61 | 9.96 | |||||||
Interest | 1,281 | 1,115 | 1,665 | |||||||
Interest/NOPBT | 0.23% | 0.10% | 0.20% |