XTAI9912
Market cap19mUSD
Dec 23, Last price
12.15TWD
1D
0.41%
1Q
-4.33%
Jan 2017
55.37%
Name
Associated Industries China Inc
Chart & Performance
Profile
Associated Industries China, Inc. engages in the research and development, and sale of LCD monitors and related components in Taiwan and internationally. The company provides monitors for healthcare industry, including dental, 27-inch 2MP clinical review, DICOM compatible, and clinical review monitors; security and surveillance monitors; metal casing monitors with protective screens; desktop monitors; and transportation monitors. It also offers touch screens, which include interactive displays and multi touch monitors; digital displays for signage solutions, comprising video wall displays, digital signage displays, digital kiosk displays, and open frame displays; and accessories, including mounts, handles, enclosures, and video extenders. The company was incorporated in 1978 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 | 510,587 -14.10% | 594,422 -5.98% | 632,260 17.30% | |||||||
Cost of revenue | 551,797 | 630,792 | 618,353 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (41,210) | (36,370) | 13,907 | |||||||
NOPBT Margin | 2.20% | |||||||||
Operating Taxes | 876 | 484 | 7,795 | |||||||
Tax Rate | 56.05% | |||||||||
NOPAT | (42,086) | (36,854) | 6,112 | |||||||
Net income | (29,820) -3.60% | (30,933) -269.58% | 18,241 -147.71% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 195,710 | 268,203 | 209,432 | |||||||
Long-term debt | 9,315 | 22,833 | 22,755 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 906 | 891 | 891 | |||||||
Net debt | 92,352 | 26,912 | (46,641) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 68,206 | (33,671) | (47,312) | |||||||
CAPEX | (1,668) | (8,957) | (706) | |||||||
Cash from investing activities | (5,401) | (8,076) | (2,495) | |||||||
Cash from financing activities | (59,404) | 42,855 | 48,126 | |||||||
FCF | 61,148 | (88,210) | (80,473) | |||||||
Balance | ||||||||||
Cash | 112,673 | 101,579 | 91,366 | |||||||
Long term investments | 162,545 | 187,462 | ||||||||
Excess cash | 87,144 | 234,403 | 247,215 | |||||||
Stockholders' equity | 403,128 | 433,824 | 426,543 | |||||||
Invested Capital | 520,716 | 471,191 | 388,590 | |||||||
ROIC | 1.78% | |||||||||
ROCE | 2.19% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 50,655 | 50,489 | 50,798 | |||||||
Price | 10.80 18.03% | 9.15 -11.17% | 10.30 22.77% | |||||||
Market cap | 547,074 18.42% | 461,974 -11.71% | 523,219 25.45% | |||||||
EV | 646,307 | 500,628 | 476,578 | |||||||
EBITDA | (19,539) | (17,921) | 25,275 | |||||||
EV/EBITDA | 18.86 | |||||||||
Interest | 7,215 | 6,072 | 3,108 | |||||||
Interest/NOPBT | 22.35% |