XTAI8112
Market cap983mUSD
Dec 24, Last price
61.50TWD
1D
1.65%
1Q
-7.38%
Jan 2017
146.99%
Name
Supreme Electronics Co Ltd
Chart & Performance
Profile
Supreme Electronics Co., Ltd. engages in the import and export dealership of various electronic products and components in Taiwan, Hong Kong, China, the United States, and internationally. It offers electronic components, such as lithium-ion batteries, semiconductors, chips, flash memory, and DRAM; SYSTEM LSI products; mobile and display LED's; multilayer ceramic capacitors; polarizer; SiP and MCP products; high-precision analog and mixed-signal integrated circuits; USB3.0 host and device solutions; LCD products, including TN, STN, TFT-LCD, and 3D applications; DSC/DV, DVR/PVR, door phone cameras, rear car video recorders, and digital cameras; and timing controller ICs. The company also provides display interface products; audio IC and chip design solutions; automated digitization technology; and LED driver ICs. In addition, it is involved in the manufacturing of batteries; provision of biotechnology related products, and warehousing services; and manufacturing and trading of electronic products. Supreme Electronics Co., Ltd. was incorporated in 1987 and is headquartered in Taipei, 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 | 152,145,178 -12.60% | 174,074,521 -16.61% | 208,738,834 51.80% | |||||||
Cost of revenue | 147,665,293 | 170,263,453 | 204,240,707 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,479,885 | 3,811,068 | 4,498,127 | |||||||
NOPBT Margin | 2.94% | 2.19% | 2.15% | |||||||
Operating Taxes | 817,215 | 664,991 | 1,022,700 | |||||||
Tax Rate | 18.24% | 17.45% | 22.74% | |||||||
NOPAT | 3,662,670 | 3,146,077 | 3,475,427 | |||||||
Net income | 2,162,204 -2.03% | 2,206,969 -23.40% | 2,881,045 80.62% | |||||||
Dividends | (1,922,948) | (1,713,986) | (1,135,489) | |||||||
Dividend yield | 6.70% | 10.42% | 5.32% | |||||||
Proceeds from repurchase of equity | 2,655,000 | 1,236,307 | (6,295,870) | |||||||
BB yield | -9.25% | -7.51% | 29.48% | |||||||
Debt | ||||||||||
Debt current | 19,942,429 | 14,338,409 | 27,474,118 | |||||||
Long-term debt | 3,843,285 | 8,389,797 | 6,116,186 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,448,765 | 1,444,995 | 1,366,705 | |||||||
Net debt | 20,094,215 | 20,245,775 | 31,345,885 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (973,999) | 10,950,263 | (9,643,924) | |||||||
CAPEX | (29,801) | (8,124) | (14,058) | |||||||
Cash from investing activities | (100,878) | (21,578) | 1,839,279 | |||||||
Cash from financing activities | 2,467,902 | (11,828,405) | 8,021,584 | |||||||
FCF | (45,805) | 10,656,560 | (7,436,016) | |||||||
Balance | ||||||||||
Cash | 3,325,672 | 2,458,631 | 2,999,917 | |||||||
Long term investments | 365,827 | 23,800 | (755,498) | |||||||
Excess cash | ||||||||||
Stockholders' equity | 10,513,816 | 10,847,043 | 9,176,548 | |||||||
Invested Capital | 43,676,860 | 38,777,259 | 46,922,398 | |||||||
ROIC | 8.88% | 7.34% | 8.44% | |||||||
ROCE | 10.26% | 9.83% | 9.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 474,240 | 459,667 | 422,934 | |||||||
Price | 60.50 68.99% | 35.80 -29.11% | 50.50 52.20% | |||||||
Market cap | 28,691,520 74.35% | 16,456,071 -22.95% | 21,358,159 59.98% | |||||||
EV | 50,195,439 | 37,839,619 | 53,592,631 | |||||||
EBITDA | 4,576,014 | 3,898,871 | 4,587,217 | |||||||
EV/EBITDA | 10.97 | 9.71 | 11.68 | |||||||
Interest | 1,340,092 | 1,073,851 | 454,790 | |||||||
Interest/NOPBT | 29.91% | 28.18% | 10.11% |