Loading...
XTAI
6525
Market cap220mUSD
Apr 10, Last price  
55.80TWD
1D
0.00%
1Q
-22.28%
Jan 2017
28.60%
IPO
9.61%
Name

GEM Services Inc

Chart & Performance

D1W1MN
P/E
10.84
P/S
1.54
EPS
5.15
Div Yield, %
6.27%
Shrs. gr., 5y
-0.05%
Rev. gr., 5y
6.17%
Revenues
4.67b
+5.69%
2,397,147,0002,196,731,0002,704,052,0002,731,579,0002,956,016,0003,094,368,0003,412,024,0003,463,053,0003,750,121,0004,755,929,0005,221,467,0004,418,989,0004,670,539,000
Net income
664m
+17.33%
-10,139,000210,363,000457,824,000544,081,000571,545,000627,189,000774,363,000664,986,000684,661,000857,985,000930,323,000566,094,000664,197,000
CFO
1.30b
+27.09%
461,839,000533,324,000889,307,000736,430,000698,360,000801,786,000955,937,0001,036,258,000996,853,0001,048,230,0001,588,337,0001,022,145,0001,299,084,000
Dividend
May 30, 20243.5 TWD/sh
Earnings
May 06, 2025

Profile

GEM Services, Inc., a semiconductor assembly and test contractor, provides manufacturing services for power management semiconductors. The company offers assembly services, including wafer probe, assembly, and test; packaging development; and electrical testing services, such as wafer probe, electrical test, data-log, and characterization testing. It also provides reliability testing services comprising reliability testing capability and failure analysis services; and logistic services consisting of drop shipment services and shipping directly to the end customers. GEM Services, Inc. was incorporated in 1998 and is based in New Taipei City, Taiwan. GEM Services, Inc. is a subsidiary of Elite Advanced Laser Corporation.
URL
http://www.gemservices.com/
IPO date
Apr 12, 2016
Employees
Domiciled in
KY
Incorporated in
KY

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
4,670,539
5.69%
4,418,989
-15.37%
5,221,467
9.79%
Cost of revenue
3,984,589
3,798,199
4,358,757
Unusual Expense (Income)
NOPBT
685,950
620,790
862,710
NOPBT Margin
14.69%
14.05%
16.52%
Operating Taxes
176,708
148,409
204,856
Tax Rate
25.76%
23.91%
23.75%
NOPAT
509,242
472,381
657,854
Net income
664,197
17.33%
566,094
-39.15%
930,323
8.43%
Dividends
(451,651)
(709,801)
(709,701)
Dividend yield
5.28%
7.95%
7.97%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
33,212
30,832
30,947
Long-term debt
163,564
41,794
104,817
Deferred revenue
Other long-term liabilities
439,262
530,253
540,041
Net debt
(2,204,536)
(1,775,571)
(1,996,576)
Cash flow
Cash from operating activities
1,299,084
1,022,145
1,588,337
CAPEX
(247,719)
(573,261)
(857,570)
Cash from investing activities
(422,903)
(572,216)
(841,788)
Cash from financing activities
(485,407)
(679,452)
(562,705)
FCF
837,263
923,579
331,322
Balance
Cash
2,472,208
1,731,493
1,973,637
Long term investments
(70,896)
116,704
158,703
Excess cash
2,167,785
1,627,248
1,871,267
Stockholders' equity
3,121,142
3,530,733
3,813,123
Invested Capital
2,891,958
3,094,587
2,981,168
ROIC
17.01%
15.55%
22.01%
ROCE
13.48%
13.11%
17.77%
EV
Common stock shares outstanding
129,959
130,483
130,623
Price
65.80
-3.80%
68.40
0.29%
68.20
-26.67%
Market cap
8,551,321
-4.19%
8,925,037
0.19%
8,908,489
-26.47%
EV
6,346,785
7,149,466
6,911,913
EBITDA
1,331,899
1,267,660
1,411,495
EV/EBITDA
4.77
5.64
4.90
Interest
898
2,108
3,277
Interest/NOPBT
0.13%
0.34%
0.38%