XTAI
6230
Market cap362mUSD
Aug 05, Last price
129.00TWD
1D
1.21%
1Q
-7.04%
Jan 2017
-5.99%
IPO
334.86%
Name
Nidec Chaun Choung Technology Corp
Chart & Performance
Profile
Nidec Chaun-Choung Technology Corporation provides thermal management products worldwide. It offers server/DT, NB/tablet, and LED modules; thermal components, including vapor chambers and heat pipes; and heatsinks and heatpipes. The company was formerly known as Chaun-Choung Technology Corp. and changed its name to Nidec Chaun-Choung Technology Corporation in January 2021. Nidec Chaun-Choung Technology Corporation was incorporated in 1973 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 | 8,123,811 -24.49% | 10,759,092 -9.57% | 11,897,939 8.05% | |||||||
Cost of revenue | 8,016,703 | 10,057,467 | 11,099,756 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 107,108 | 701,625 | 798,183 | |||||||
NOPBT Margin | 1.32% | 6.52% | 6.71% | |||||||
Operating Taxes | 90,400 | 275,183 | 320,218 | |||||||
Tax Rate | 84.40% | 39.22% | 40.12% | |||||||
NOPAT | 16,708 | 426,442 | 477,965 | |||||||
Net income | 127,513 -78.95% | 605,776 -1.20% | 613,158 75.36% | |||||||
Dividends | (90,919) | (92,387) | (52,669) | |||||||
Dividend yield | 0.54% | 0.71% | 0.52% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 368,875 | 292,055 | 775,302 | |||||||
Long-term debt | 80,517 | 532,691 | 842,092 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 41,836 | 39,444 | 39,378 | |||||||
Net debt | (2,759,192) | (2,111,104) | (1,295,949) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 743,269 | 1,423,573 | 1,042,470 | |||||||
CAPEX | (181,078) | (325,444) | (652,311) | |||||||
Cash from investing activities | (171,480) | (266,380) | (621,919) | |||||||
Cash from financing activities | (458,151) | (969,413) | 448,233 | |||||||
FCF | 367,678 | 810,256 | 165,717 | |||||||
Balance | ||||||||||
Cash | 3,208,584 | 2,887,639 | 2,819,374 | |||||||
Long term investments | 48,211 | 93,969 | ||||||||
Excess cash | 2,802,393 | 2,397,895 | 2,318,446 | |||||||
Stockholders' equity | 4,262,246 | 5,358,781 | 4,981,883 | |||||||
Invested Capital | 3,626,685 | 4,096,353 | 4,631,667 | |||||||
ROIC | 0.43% | 9.77% | 10.60% | |||||||
ROCE | 1.47% | 9.53% | 10.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 85,884 | 86,537 | 86,573 | |||||||
Price | 195.50 30.33% | 150.00 29.31% | 116.00 -30.12% | |||||||
Market cap | 16,790,280 29.35% | 12,980,550 29.26% | 10,042,468 -29.93% | |||||||
EV | 14,031,088 | 10,869,446 | 8,746,519 | |||||||
EBITDA | 504,531 | 1,074,609 | 1,176,070 | |||||||
EV/EBITDA | 27.81 | 10.11 | 7.44 | |||||||
Interest | 34,461 | 51,954 | 29,032 | |||||||
Interest/NOPBT | 32.17% | 7.40% | 3.64% |