XTAI
8131
Market cap398mUSD
Jul 28, Last price
26.55TWD
Name
Formosa Advanced Technologies Co Ltd
Chart & Performance
Profile
Formosa Advanced Technologies Co., Ltd. provides wafer probe, integrated circuit (IC) assembly and testing, module turnkey, and LED chip services in Taiwan. It provides IC package solutions for portable electronic products, cell phones, memory modules, PC cards, PDAs, disc drives, and telephone handsets; DIMM products for laptops; flash cards; and LED products comprising PLCC, EMC, and UV LED products. The company also offers assembly services; and testing services, including wafer probe, burn in, and final testing services for memory, and logical and mixed-signal semiconductors, as well as testing program verification, tester/hi-fix correlation, engineering lot support, production lot verification, and periodical report. In addition, it provides module services, such as customized products, and OEM and ODM services, as well as blank DRAM modules, including U-DIMM, SO-DIMM, R-DIMM, and FB-DIMM; and LED chip back-end services, such as grinding, dicing, probing, sorting, and PI services. The company was founded in 1990 and is headquartered in Douliou 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 | 8,932,564 16.79% | 7,648,594 -26.69% | 10,433,443 4.97% | |||||||
Cost of revenue | 8,164,651 | 7,311,213 | 8,491,634 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 767,913 | 337,381 | 1,941,809 | |||||||
NOPBT Margin | 8.60% | 4.41% | 18.61% | |||||||
Operating Taxes | 205,890 | 93,074 | 471,651 | |||||||
Tax Rate | 26.81% | 27.59% | 24.29% | |||||||
NOPAT | 562,023 | 244,307 | 1,470,158 | |||||||
Net income | 900,345 69.81% | 530,215 -74.20% | 2,055,289 32.00% | |||||||
Dividends | (397,809) | (1,459,222) | (1,105,409) | |||||||
Dividend yield | 3.23% | 8.46% | 6.51% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 43,639 | 42,412 | 38,565 | |||||||
Long-term debt | 916,637 | 1,002,686 | 1,079,040 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 45,058 | 69,770 | 95,003 | |||||||
Net debt | (4,560,228) | (6,079,250) | (4,511,071) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,746,143 | 1,846,790 | 3,335,939 | |||||||
CAPEX | (596,511) | (705,582) | (593,799) | |||||||
Cash from investing activities | (693,980) | (948,223) | (629,950) | |||||||
Cash from financing activities | (440,800) | (1,497,906) | (1,141,933) | |||||||
FCF | 767,050 | 741,606 | 1,996,763 | |||||||
Balance | ||||||||||
Cash | 6,012,738 | 6,443,110 | 7,002,038 | |||||||
Long term investments | (492,234) | 681,238 | (1,373,362) | |||||||
Excess cash | 5,073,876 | 6,741,918 | 5,107,004 | |||||||
Stockholders' equity | 7,882,886 | 7,410,372 | 12,711,289 | |||||||
Invested Capital | 6,358,247 | 5,657,637 | 8,010,674 | |||||||
ROIC | 9.35% | 3.57% | 17.44% | |||||||
ROCE | 6.68% | 2.71% | 14.76% | |||||||
EV | ||||||||||
Common stock shares outstanding | 436,475 | 442,469 | 443,327 | |||||||
Price | 28.20 -27.69% | 39.00 1.83% | 38.30 -2.05% | |||||||
Market cap | 12,308,595 -28.67% | 17,256,291 1.63% | 16,979,424 -2.09% | |||||||
EV | 7,748,367 | 11,177,041 | 12,468,353 | |||||||
EBITDA | 1,720,050 | 1,551,298 | 3,216,764 | |||||||
EV/EBITDA | 4.50 | 7.20 | 3.88 | |||||||
Interest | 5,713 | 5,886 | 4,925 | |||||||
Interest/NOPBT | 0.74% | 1.74% | 0.25% |