XTAI
6257
Market cap1.24bUSD
May 27, Last price
76.50TWD
1D
0.52%
1Q
-0.91%
Jan 2017
228.76%
Name
Sigurd Microelectronics Corp
Chart & Performance
Profile
Sigurd Microelectronics Corporation, together with its subsidiaries, engages in the design, processing, testing, burn-in treatment, manufacture, and trading of integrated circuits in Taiwan, Singapore, China, the United States, and internationally. The company provides testing services, including wafer probe test, final test, WLCSP test, laser repair, backend, drop shipment, probe card center, RMA, and test engineering services; and testing equipment. It also offers assembly services, such as MEMS, multi-chip ICs, wafer grinding and chip sawing, RF modules, optical device, and analog/power ICs assembly services. In addition, the company provides research and development, and engineering services, including mass production, test engineering, and assembly engineering solutions. It serves semiconductor design houses, IDMs, and wafer foundries. Sigurd Microelectronics Corporation was founded in 1988 and is headquartered in Hsin-Chu, 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 | 18,218,144 17.69% | 15,479,501 -17.20% | 18,694,345 12.07% | |||||||
Cost of revenue | 15,142,034 | 13,392,425 | 14,867,085 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,076,110 | 2,087,076 | 3,827,260 | |||||||
NOPBT Margin | 16.88% | 13.48% | 20.47% | |||||||
Operating Taxes | 736,906 | 436,199 | 912,510 | |||||||
Tax Rate | 23.96% | 20.90% | 23.84% | |||||||
NOPAT | 2,339,204 | 1,650,877 | 2,914,750 | |||||||
Net income | 2,771,956 59.55% | 1,737,319 -42.72% | 3,033,285 8.82% | |||||||
Dividends | (1,222,309) | (1,918,312) | (1,369,427) | |||||||
Dividend yield | 3.75% | 6.03% | 5.74% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,947,479 | 4,860,520 | 1,980,367 | |||||||
Long-term debt | 9,438,929 | 9,281,834 | 12,601,442 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 262,459 | 314,850 | 349,708 | |||||||
Net debt | (2,742,377) | 2,407,280 | 4,047,227 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 7,137,528 | 6,425,277 | 8,207,074 | |||||||
CAPEX | (3,799,871) | (2,300,880) | (4,130,767) | |||||||
Cash from investing activities | (3,427,997) | (3,301,490) | (5,604,969) | |||||||
Cash from financing activities | (1,908,344) | (2,522,610) | (1,935,999) | |||||||
FCF | 2,714,281 | 3,336,966 | 2,844,365 | |||||||
Balance | ||||||||||
Cash | 13,263,215 | 13,052,758 | 11,272,437 | |||||||
Long term investments | 1,865,570 | (1,317,684) | (737,855) | |||||||
Excess cash | 14,217,878 | 10,961,099 | 9,599,865 | |||||||
Stockholders' equity | 18,094,160 | 19,260,128 | 18,978,096 | |||||||
Invested Capital | 20,972,000 | 22,748,365 | 23,460,276 | |||||||
ROIC | 10.70% | 7.15% | 12.67% | |||||||
ROCE | 8.72% | 6.18% | 11.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 482,930 | 488,071 | 491,010 | |||||||
Price | 67.50 3.53% | 65.20 34.29% | 48.55 -17.43% | |||||||
Market cap | 32,597,775 2.44% | 31,822,229 33.49% | 23,838,536 -13.70% | |||||||
EV | 32,952,709 | 37,190,934 | 30,787,022 | |||||||
EBITDA | 7,344,023 | 6,547,749 | 8,382,258 | |||||||
EV/EBITDA | 4.49 | 5.68 | 3.67 | |||||||
Interest | 242,391 | 263,342 | 211,842 | |||||||
Interest/NOPBT | 7.88% | 12.62% | 5.54% |