XTAI
6235
Market cap352mUSD
Aug 01, Last price
52.60TWD
1D
2.14%
1Q
5.62%
Jan 2017
164.99%
IPO
-40.15%
Name
Waffer Technology Corp
Chart & Performance
Profile
Waffer Technology Corporation engages in the manufacture and sale of light metal products. The company is involved in the provision of light-metal solution of magnesium and aluminum alloy, mold and tooling research and development, magnesium alloy injection and die-casting, CNC, and painting and assembly of vertical integration OEM/ODM processing services. Its products include cosmetic and internal parts for notebooks; handheld scanners and mobile phone parts; camera, video cam, projector, and monitoring optical parts; and auto parts, as well as other products, such as wearable, tool, and sports products. The company also manufactures and processes automotive aluminum alloy die-cast tools, 3C product magnesium injection tools, and other light metal die-casting tools, as well as fixtures and gauges. It serves medical, industrial, telecommunications, construction, automotive, sporting goods, aeronautical, transportation, national defense, and other industries. The company was formerly known as Waffer Industrial Company, Limited and changed its name to Waffer Technology Corporation in 2000. Waffer Technology Corporation was founded in 1950 and is headquartered in Taoyuan 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 | 5,830,805 0.98% | 5,774,200 38.90% | 4,157,080 47.19% | |||||||
Cost of revenue | 5,201,320 | 4,864,759 | 3,787,621 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 629,485 | 909,441 | 369,459 | |||||||
NOPBT Margin | 10.80% | 15.75% | 8.89% | |||||||
Operating Taxes | 161,761 | 211,757 | 30,289 | |||||||
Tax Rate | 25.70% | 23.28% | 8.20% | |||||||
NOPAT | 467,724 | 697,684 | 339,170 | |||||||
Net income | 593,714 -26.02% | 802,559 148.44% | 323,042 96.10% | |||||||
Dividends | (324,885) | (134,223) | (51,930) | |||||||
Dividend yield | 2.43% | 0.60% | 0.83% | |||||||
Proceeds from repurchase of equity | 296,753 | 22,531 | 501,702 | |||||||
BB yield | -2.22% | -0.10% | -8.03% | |||||||
Debt | ||||||||||
Debt current | 927,664 | 827,887 | 681,543 | |||||||
Long-term debt | 1,094,066 | 733,774 | 69,186 | |||||||
Deferred revenue | 178,140 | 111,079 | ||||||||
Other long-term liabilities | 6,498 | 7,665 | 6,179 | |||||||
Net debt | 1,139,735 | 787,097 | (102,914) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 958,083 | 940,971 | 685,967 | |||||||
CAPEX | (1,381,676) | (1,843,732) | (471,534) | |||||||
Cash from investing activities | (1,273,663) | (1,828,786) | (450,283) | |||||||
Cash from financing activities | 383,497 | 716,353 | (36,247) | |||||||
FCF | (1,034,239) | (701,296) | 42,066 | |||||||
Balance | ||||||||||
Cash | 881,995 | 774,564 | 853,643 | |||||||
Long term investments | ||||||||||
Excess cash | 590,455 | 485,854 | 645,789 | |||||||
Stockholders' equity | 3,611,824 | 3,627,951 | 2,982,321 | |||||||
Invested Capital | 6,352,609 | 5,126,504 | 3,462,547 | |||||||
ROIC | 8.15% | 16.25% | 10.30% | |||||||
ROCE | 8.73% | 15.65% | 8.99% | |||||||
EV | ||||||||||
Common stock shares outstanding | 194,905 | 194,357 | 178,966 | |||||||
Price | 68.60 -40.09% | 114.50 228.08% | 34.90 -10.05% | |||||||
Market cap | 13,370,505 -39.92% | 22,253,876 256.29% | 6,245,914 -9.52% | |||||||
EV | 14,510,240 | 23,040,974 | 6,143,000 | |||||||
EBITDA | 1,118,253 | 1,303,280 | 690,422 | |||||||
EV/EBITDA | 12.98 | 17.68 | 8.90 | |||||||
Interest | 56,873 | 37,360 | 26,591 | |||||||
Interest/NOPBT | 9.03% | 4.11% | 7.20% |