XTAI8021
Market cap147mUSD
Dec 26, Last price
33.85TWD
1D
-0.88%
1Q
-5.97%
Jan 2017
64.48%
Name
Topoint Technology Co Ltd
Chart & Performance
Profile
Topoint Technology Co., Ltd., together with its subsidiaries, manufactures and sells micro-drills, numerically controlled drilling machines, and peripheral equipment for printed circuit boards (PCB) in Taiwan, Mainland China, and internationally. The company offers products, such as drill bit, a product used in PCB mechanical drilling process; router bit, a material used for achieving necessary outlines; and slot drills used in cutting forces. It also provides drilling services comprising mechanical and laser drilling services. Topoint Technology Co., Ltd. was incorporated in 1996 and is headquartered in New Taipei City, 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 | 2,748,486 -21.70% | 3,510,400 -6.98% | 3,773,746 26.92% | |||||||
Cost of revenue | 2,672,842 | 3,047,436 | 3,153,563 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 75,644 | 462,964 | 620,183 | |||||||
NOPBT Margin | 2.75% | 13.19% | 16.43% | |||||||
Operating Taxes | 175,567 | 173,319 | 174,151 | |||||||
Tax Rate | 232.10% | 37.44% | 28.08% | |||||||
NOPAT | (99,923) | 289,645 | 446,032 | |||||||
Net income | (36,026) -110.84% | 332,245 -25.70% | 447,175 58.82% | |||||||
Dividends | (284,361) | (327,015) | (224,645) | |||||||
Dividend yield | 7.14% | 7.32% | 3.68% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 123,127 | 161,655 | 255,492 | |||||||
Long-term debt | 542,069 | 562,958 | 703,452 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 21,499 | 23,820 | 28,551 | |||||||
Net debt | (2,050,710) | (2,096,602) | (1,667,199) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 417,901 | 790,494 | 810,064 | |||||||
CAPEX | (374,522) | (644,150) | (468,971) | |||||||
Cash from investing activities | (1,219,132) | (24,179) | (313,290) | |||||||
Cash from financing activities | (329,767) | (615,828) | 27,059 | |||||||
FCF | (313,483) | 227,901 | 7,317 | |||||||
Balance | ||||||||||
Cash | 2,660,937 | 2,972,974 | 3,316,970 | |||||||
Long term investments | 54,969 | (151,759) | (690,827) | |||||||
Excess cash | 2,578,482 | 2,645,695 | 2,437,456 | |||||||
Stockholders' equity | 3,715,517 | 4,098,820 | 4,013,096 | |||||||
Invested Capital | 2,934,191 | 3,182,920 | 3,639,944 | |||||||
ROIC | 8.49% | 12.99% | ||||||||
ROCE | 1.30% | 7.65% | 9.84% | |||||||
EV | ||||||||||
Common stock shares outstanding | 142,181 | 145,294 | 144,553 | |||||||
Price | 28.00 -8.94% | 30.75 -27.22% | 42.25 52.80% | |||||||
Market cap | 3,981,068 -10.89% | 4,467,790 -26.85% | 6,107,364 52.78% | |||||||
EV | 2,505,284 | 2,967,592 | 5,016,259 | |||||||
EBITDA | 455,212 | 812,809 | 947,479 | |||||||
EV/EBITDA | 5.50 | 3.65 | 5.29 | |||||||
Interest | 16,992 | 15,096 | 12,494 | |||||||
Interest/NOPBT | 22.46% | 3.26% | 2.01% |