XTAI6257
Market cap1.01bUSD
Dec 23, Last price
68.40TWD
1D
0.59%
1Q
-10.94%
Jan 2017
193.56%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 15,479,501 -17.20% | 18,694,345 12.07% | 16,681,264 34.22% | |||||||
Cost of revenue | 13,392,425 | 14,867,085 | 13,240,867 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,087,076 | 3,827,260 | 3,440,397 | |||||||
NOPBT Margin | 13.48% | 20.47% | 20.62% | |||||||
Operating Taxes | 436,199 | 912,510 | 626,564 | |||||||
Tax Rate | 20.90% | 23.84% | 18.21% | |||||||
NOPAT | 1,650,877 | 2,914,750 | 2,813,833 | |||||||
Net income | 1,737,319 -42.72% | 3,033,285 8.82% | 2,787,446 56.31% | |||||||
Dividends | (1,918,312) | (1,369,427) | (880,165) | |||||||
Dividend yield | 6.03% | 5.74% | 3.19% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,860,520 | 1,980,367 | 2,936,249 | |||||||
Long-term debt | 9,281,834 | 12,601,442 | 11,516,332 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 314,850 | 349,708 | 336,730 | |||||||
Net debt | 2,407,280 | 4,047,227 | 4,862,917 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,425,277 | 8,207,074 | 7,139,313 | |||||||
CAPEX | (2,300,880) | (4,130,767) | (7,492,369) | |||||||
Cash from investing activities | (3,301,490) | (5,604,969) | (6,703,955) | |||||||
Cash from financing activities | (2,522,610) | (1,935,999) | 1,953,911 | |||||||
FCF | 3,336,966 | 2,844,365 | (1,694,076) | |||||||
Balance | ||||||||||
Cash | 13,052,758 | 11,272,437 | 9,436,008 | |||||||
Long term investments | (1,317,684) | (737,855) | 153,656 | |||||||
Excess cash | 10,961,099 | 9,599,865 | 8,755,601 | |||||||
Stockholders' equity | 19,260,128 | 18,978,096 | 17,026,695 | |||||||
Invested Capital | 22,748,365 | 23,460,276 | 22,547,646 | |||||||
ROIC | 7.15% | 12.67% | 14.58% | |||||||
ROCE | 6.18% | 11.55% | 10.97% | |||||||
EV | ||||||||||
Common stock shares outstanding | 488,071 | 491,010 | 469,758 | |||||||
Price | 65.20 34.29% | 48.55 -17.43% | 58.80 29.94% | |||||||
Market cap | 31,822,229 33.49% | 23,838,536 -13.70% | 27,621,770 31.68% | |||||||
EV | 37,190,934 | 30,787,022 | 34,868,974 | |||||||
EBITDA | 6,547,749 | 8,382,258 | 7,470,404 | |||||||
EV/EBITDA | 5.68 | 3.67 | 4.67 | |||||||
Interest | 263,342 | 211,842 | 165,205 | |||||||
Interest/NOPBT | 12.62% | 5.54% | 4.80% |