XTAI6451
Market cap791mUSD
Dec 23, Last price
243.50TWD
1D
2.96%
1Q
7.27%
Jan 2017
139.90%
IPO
48.93%
Name
Shunsin Technology Holdings Ltd
Chart & Performance
Profile
ShunSin Technology Holdings Limited, through its subsidiaries, engages in the assembly, testing, and sale of various integrated circuits related to semiconductors in Mainland China, the United States, Taiwan, Malaysia, Singapore, and internationally. The company's products include system in package module, including 2G/2.5G/3G/4G front end and power Amplifier (PA), PA, WiFi front end, mobile WiFi, and antenna switch modules; optical transceivers; thick film integrated circuit; and MEMS modules and sensors, such as accelerometers, gyroscopes, G-sensors, pressure and gesture sensors, light and proximity sensors, BAW filters, and TOF sensors. It also offers engineering services, such as assembly and testing. ShunSin Technology Holdings Limited was formerly known as Amtec Holdings Limited and changed its name to ShunSin Technology Holdings Limited in August 2013. The company was founded in 2008 and is based in Zhongshan, China. ShunSin Technology Holdings Limited is a subsidiary of Foxconn (Far East) Limited.
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 | 5,212,222 -1.99% | 5,317,941 24.53% | 4,270,400 -11.94% | |||||||
Cost of revenue | 4,928,261 | 5,398,988 | 4,226,629 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 283,961 | (81,047) | 43,771 | |||||||
NOPBT Margin | 5.45% | 1.02% | ||||||||
Operating Taxes | 99,243 | (166,251) | (172,435) | |||||||
Tax Rate | 34.95% | |||||||||
NOPAT | 184,718 | 85,204 | 216,206 | |||||||
Net income | 434,217 111.12% | 205,674 -48.97% | 403,082 -44.39% | |||||||
Dividends | (123,585) | (275,110) | (440,212) | |||||||
Dividend yield | 0.83% | 3.15% | 4.04% | |||||||
Proceeds from repurchase of equity | 42,889 | (151,236) | 7,956,368 | |||||||
BB yield | -0.29% | 1.73% | -72.96% | |||||||
Debt | ||||||||||
Debt current | 6,024,151 | 6,053,447 | 4,016,073 | |||||||
Long-term debt | 158,730 | 1,815,642 | 2,625,119 | |||||||
Deferred revenue | 109,183 | 81,701 | 91,648 | |||||||
Other long-term liabilities | 4,961 | 4,884 | 4,826 | |||||||
Net debt | (2,056,329) | (1,283,897) | (2,839,709) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,864,569 | 621,182 | 204,720 | |||||||
CAPEX | (868,626) | (1,889,632) | (1,113,116) | |||||||
Cash from investing activities | (823,356) | (1,882,606) | (684,315) | |||||||
Cash from financing activities | (1,601,112) | 801,752 | (381,666) | |||||||
FCF | 311,345 | (1,369,432) | (403,916) | |||||||
Balance | ||||||||||
Cash | 8,091,633 | 8,887,474 | 9,119,471 | |||||||
Long term investments | 147,577 | 265,512 | 361,430 | |||||||
Excess cash | 7,978,599 | 8,887,089 | 9,267,381 | |||||||
Stockholders' equity | 5,282,492 | 4,034,928 | 3,800,872 | |||||||
Invested Capital | 8,148,446 | 10,514,312 | 9,338,240 | |||||||
ROIC | 1.98% | 0.86% | 2.29% | |||||||
ROCE | 2.08% | 0.32% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 107,223 | 107,035 | 117,262 | |||||||
Price | 138.50 69.94% | 81.50 -12.37% | 93.00 -28.46% | |||||||
Market cap | 14,850,386 70.24% | 8,723,352 -20.01% | 10,905,366 -27.49% | |||||||
EV | 13,701,976 | 7,875,902 | 8,254,423 | |||||||
EBITDA | 777,681 | 431,104 | 554,420 | |||||||
EV/EBITDA | 17.62 | 18.27 | 14.89 | |||||||
Interest | 178,005 | 127,703 | 73,220 | |||||||
Interest/NOPBT | 62.69% | 167.28% |