XTAI
6278
Market cap1.05bUSD
Jul 16, Last price
105.50TWD
1D
2.43%
1Q
10.47%
Jan 2017
299.62%
IPO
96.57%
Name
Taiwan Surface Mounting Technology Corp
Chart & Performance
Profile
Taiwan Surface Mounting Technology Corp. provides LCD surface-mount technology production solutions worldwide. The company offers digital camera and cellular phone LCD panel, notebook and television TFT-LCD panel, LED TV power supply, and LCD TV inverter control boards. It also provides micro projector and touch panel, DVD R/W, TV set, and lighting application control boards, as well as wireless controllers and refrigerator display panels; and digital camera/cellular, automotive dashboard panel, notebook, and PC/LCD television backlight bars. The company was incorporated in 1990 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 | 45,287,887 -2.60% | 46,496,015 -32.08% | 68,454,595 4.16% | |||||||
Cost of revenue | 42,239,869 | 43,957,639 | 62,600,084 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,048,018 | 2,538,376 | 5,854,511 | |||||||
NOPBT Margin | 6.73% | 5.46% | 8.55% | |||||||
Operating Taxes | 701,845 | 571,755 | 1,462,958 | |||||||
Tax Rate | 23.03% | 22.52% | 24.99% | |||||||
NOPAT | 2,346,173 | 1,966,621 | 4,391,553 | |||||||
Net income | 2,906,467 15.93% | 2,507,016 -37.97% | 4,041,920 8.85% | |||||||
Dividends | (1,461,992) | (2,046,788) | (1,754,390) | |||||||
Dividend yield | 4.56% | 7.23% | 6.66% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 4,681,870 | 5,372,932 | 6,208,057 | |||||||
Long-term debt | 2,720,094 | 2,259,549 | 3,190,905 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 87,883 | 84,949 | 96,690 | |||||||
Net debt | (2,013,863) | (9,892,165) | (2,086,847) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,129,194 | 6,346,464 | 10,515,935 | |||||||
CAPEX | (2,343,165) | (1,854,722) | (2,301,028) | |||||||
Cash from investing activities | 680,833 | (7,466,003) | (3,512,250) | |||||||
Cash from financing activities | (1,891,254) | (3,526,227) | (4,780,053) | |||||||
FCF | (266,833) | 3,451,951 | 9,014,181 | |||||||
Balance | ||||||||||
Cash | 17,226,358 | 17,408,561 | 16,184,816 | |||||||
Long term investments | (7,810,531) | 116,085 | (4,699,007) | |||||||
Excess cash | 7,151,433 | 15,199,845 | 8,063,079 | |||||||
Stockholders' equity | 15,650,164 | 17,480,763 | 17,272,050 | |||||||
Invested Capital | 22,857,175 | 12,307,141 | 19,527,523 | |||||||
ROIC | 13.34% | 12.36% | 21.35% | |||||||
ROCE | 9.46% | 8.39% | 19.20% | |||||||
EV | ||||||||||
Common stock shares outstanding | 294,407 | 295,074 | 296,148 | |||||||
Price | 109.00 13.66% | 95.90 7.75% | 89.00 -27.94% | |||||||
Market cap | 32,090,375 13.40% | 28,297,597 7.36% | 26,357,172 -27.62% | |||||||
EV | 30,100,663 | 18,425,683 | 24,283,661 | |||||||
EBITDA | 4,759,341 | 5,479,541 | 8,771,463 | |||||||
EV/EBITDA | 6.32 | 3.36 | 2.77 | |||||||
Interest | 176,843 | 194,607 | 187,691 | |||||||
Interest/NOPBT | 5.80% | 7.67% | 3.21% |