IEI
3022.TWIEI Integration Corp. Price (3022.TW)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
177,342,771
(0.2751)%Revenue and Profitability
| Year | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,384,642,000 | 4,181,116,000 | 4,789,210,000 | 4,570,850,000 | 6,249,124,000 | 7,208,031,000 | 5,512,365,000 | 4,890,416,000 | 6,371,416,000 | 6,825,287,000 | 7,643,637,000 | 6,895,519,000 | 6,185,745,000 | 5,606,591,000 | 5,947,577,000 | 6,243,509,000 | 7,942,415,000 | 7,577,793,000 | 6,839,832,000 |
| Net Income | 560,246,000 | 687,601,000 | 627,531,000 | 400,875,000 | 831,031,000 | 1,374,675,000 | 1,015,104,000 | 1,120,849,000 | 1,480,757,000 | 1,166,793,000 | 1,367,270,000 | 924,239,000 | 897,918,000 | 674,064,000 | 996,714,000 | 865,945,000 | 1,492,189,000 | 1,382,156,000 | 1,540,670,000 |
| FCF USD | 268,559,000 | 131,607,000 | 356,158,000 | 612,419,000 | 421,884,000 | 882,356,000 | 1,766,877,000 | -560,381,000 | 314,532,000 | 3,148,081,000 | 655,139,000 | 1,660,683,000 | 598,774,000 | 1,501,349,000 | 419,445,000 | 542,491,000 | 1,385,108,000 | 1,388,548,000 | 604,834,000 |
| OCF USD | 531,848,000 | 631,291,000 | 986,724,000 | 903,818,000 | 613,069,000 | 962,265,000 | 1,981,136,000 | -496,744,000 | 395,837,000 | 3,204,736,000 | 730,783,000 | 1,683,719,000 | 646,605,000 | 1,556,955,000 | 633,136,000 | 715,641,000 | 1,604,802,000 | 1,504,251,000 | 735,477,000 |
Financial Health - DEBT
| Year | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| YTPD | 0.00 | 0.13 | 1.41 | 0.00 | 0.00 | 0.00 | 0.00 | 0.22 | 0.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 |
| D/E | 0.00 | 0.06 | 0.27 | 0.17 | 0.22 | 0.31 | 0.19 | 0.90 | 0.67 | 0.22 | 0.00 | 0.13 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.00 |
| CA/CL | 3.60 | 2.46 | 2.94 | 1.51 | 1.91 | 1.85 | 1.93 | 1.41 | 1.45 | 2.04 | 2.41 | 2.49 | 3.19 | 3.26 | 2.65 | 2.62 | 2.91 | 3.17 | 4.04 |
| TA/TL | 5.99 | 4.03 | 2.78 | 2.25 | 2.70 | 2.40 | 2.61 | 1.71 | 1.87 | 2.66 | 3.10 | 3.10 | 3.71 | 3.52 | 3.33 | 3.26 | 3.23 | 3.39 | 3.97 |
| Total Debt | 0 | 187,561,000 | 919,251,000 | 650,349,000 | 1,100,888,000 | 1,867,861,000 | 1,173,467,000 | 6,325,772,000 | 4,835,673,000 | 1,644,881,000 | 0 | 1,001,531,000 | 0 | 16,617,000 | 9,882,000 | 11,616,000 | 21,368,000 | 187,778,000 | 3,011,000 |
Management Performance
| Year | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC | 18.48% | 19.91% | 14.92% | 12.18% | 14.68% | 16.88% | 13.55% | 7.87% | 11.40% | 13.65% | 16.92% | 10.37% | 5.40% | 8.80% | 11.73% | 9.61% | 14.72% | 8.08% | 0.00% |
| ROE | 18.59% | 21.30% | 18.55% | 10.43% | 16.45% | 23.02% | 16.42% | 16.01% | 20.48% | 15.59% | 17.27% | 12.01% | 11.38% | 9.94% | 13.13% | 10.78% | 16.16% | 13.70% | 13.95% |
| ROA | 0.00% | 16.02% | 11.58% | 5.75% | 10.35% | 13.44% | 10.12% | 8.11% | 11.39% | 12.24% | 14.90% | 10.32% | 12.35% | 9.69% | 11.62% | 8.96% | 14.23% | 9.65% | 12.81% |
| NM % | 16.55% | 16.45% | 13.10% | 8.77% | 13.30% | 19.07% | 18.42% | 22.92% | 23.24% | 17.10% | 17.89% | 13.40% | 14.52% | 12.02% | 16.76% | 13.87% | 18.79% | 18.24% | 22.52% |
| FCF / R% | 0.00% | 3.15% | 7.44% | 13.40% | 6.75% | 12.24% | 32.05% | -11.46% | 4.94% | 46.12% | 8.57% | 24.08% | 9.68% | 26.78% | 7.05% | 8.69% | 17.44% | 18.32% | 8.84% |
| FCF / NI% | 47.94% | 19.14% | 56.58% | 154.07% | 50.77% | 64.19% | 174.06% | -40.84% | 17.77% | 214.58% | 37.59% | 141.65% | 44.89% | 163.54% | 33.26% | 52.23% | 72.81% | 100.46% | 31.52% |
| Operating Margin (OM) | 0.00 | 0.30 | 0.26 | 0.23 | 0.23 | 0.27 | 0.28 | 0.40 | 0.43 | 0.27 | 0.32 | 0.33 | 0.44 | 0.51 | 0.57 | 0.62 | 0.59 | 0.73 | 0.92 |
Per Share
| Year | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS | 3.68 | 4.43 | 4.00 | 2.57 | 4.99 | 7.76 | 5.73 | 6.32 | 8.35 | 6.58 | 7.71 | 4.69 | 2.87 | 3.80 | 5.64 | 4.90 | 8.45 | 7.83 | 8.74 |
| SPS | 22.23 | 26.93 | 30.56 | 29.28 | 37.54 | 40.71 | 31.10 | 27.58 | 35.94 | 38.50 | 43.11 | 35.00 | 19.74 | 31.62 | 33.63 | 35.35 | 44.97 | 42.91 | 38.80 |
| OCPS | 3.49 | 4.07 | 6.30 | 5.79 | 3.68 | 5.43 | 11.18 | -2.80 | 2.23 | 18.08 | 4.12 | 8.55 | 2.06 | 8.78 | 3.58 | 4.05 | 9.09 | 8.52 | 4.17 |
| FCPS | 1.76 | 0.85 | 2.27 | 3.92 | 2.53 | 4.98 | 9.97 | -3.16 | 1.77 | 17.76 | 3.70 | 8.43 | 1.91 | 8.47 | 2.37 | 3.07 | 7.84 | 7.86 | 3.43 |
| BVPS | 19.79 | 20.79 | 22.19 | 24.62 | 30.35 | 33.73 | 34.87 | 39.59 | 40.79 | 42.23 | 44.66 | 39.07 | 25.18 | 38.26 | 42.95 | 45.51 | 52.28 | 57.18 | 63.56 |
Per Share - CAGR
| Year | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CAGR-EPS | 3.68 | 4.43 | 4.00 | 2.57 | 4.99 | 7.76 | 5.73 | 6.32 | 8.35 | 6.58 | 7.71 | 4.69 | 2.87 | 3.80 | 5.64 | 4.90 | 8.45 | 7.83 | 8.74 |
| CAGR-SPS | 22.23 | 26.93 | 30.56 | 29.28 | 37.54 | 40.71 | 31.10 | 27.58 | 35.94 | 38.50 | 43.11 | 35.00 | 19.74 | 31.62 | 33.63 | 35.35 | 44.97 | 42.91 | 38.80 |
| CAGR-OCPS | 3.49 | 4.07 | 6.30 | 5.79 | 3.68 | 5.43 | 11.18 | -2.80 | 2.23 | 18.08 | 4.12 | 8.55 | 2.06 | 8.78 | 3.58 | 4.05 | 9.09 | 8.52 | 4.17 |
| CAGR-FCPS | 1.76 | 0.85 | 2.27 | 3.92 | 2.53 | 4.98 | 9.97 | -3.16 | 1.77 | 17.76 | 3.70 | 8.43 | 1.91 | 8.47 | 2.37 | 3.07 | 7.84 | 7.86 | 3.43 |
| CAGR-BVPS | 19.79 | 20.79 | 22.19 | 24.62 | 30.35 | 33.73 | 34.87 | 39.59 | 40.79 | 42.23 | 44.66 | 39.07 | 25.18 | 38.26 | 42.95 | 45.51 | 52.28 | 57.18 | 63.56 |