YOLFTbeta
Micro-Star International Co Ltd

Micro-Star International Co Ltd

2377 · TW · Technology / Computer Hardware

138.00TWD-3.00 (-2.13%)

Price History

Full chart

Market Stats

Previous Close141.00
Open147.00
Day Range137.50 – 149.50
52-Week Range82.56 – 168.53
Volume16.78M
Market Cap128.84B
P/E (TTM)13.33
Forward P/E12.02
EPS11.44
Dividend Yield2.75%
Beta0.73
50-Day Avg150.40
200-Day Avg118.72

About

Micro-Star International Co., Ltd. engages in the manufacture and sale of motherboards, interface cards, notebook computers, and other electronic products in Asia, Europe, the United States, and internationally. Its products portfolio includes laptops, handhelds, monitors and desktop computers, graphics cards, routers, motherboards and PC peripherals, gaming peripherals, network equipment, servers, automotive and autonomous mobile robots, and industrial PC and tablets. The company is also involved in the manufacture, sale, support, after-sales service, and logistics of computers and electronic components. In addition, it provides AIoT solutions. Micro-Star International Co., Ltd. was incorporated in 1986 and is headquartered in New Taipei City, Taiwan.

Company Details

  • SectorTechnology
  • IndustryComputer Hardware
  • CEOMr. Chin-Ching Huang
  • Employees0
  • HeadquartersNo. 69, Lide Street, New Taipei City, Taiwan, 235, Taiwan
  • Websitehttps://www.msi.com

Leadership

  • Mr. Chin-Ching HuangVice Chairman & President · b. 1959
  • Ms. Pao-Yu HungCFO & VP of Finance Center
  • Hui-Chin LinAccounting Officer
  • Mr. Hui-Cheng ChengVice President of Corp. Marketing Division
  • Mr. Chi-Long LuSenior Vice President of Management Committee
  • Mr. Hsien-Neng YouSenior Vice President · b. 1958
  • Mr. Wen-Tung LinSenior VP of Management Committee & Director · b. 1959
  • Mr. Chun-Keng LiaoExecutive VP, GM of Graphics and Peripheral B.U. & Director · b. 1965
  • Mr. Hsu-Kuang KuoExecutive VP, GM of Note Book B.U. & Director · b. 1968
  • Mr. Yu-Sheng HungExecutive VP, GM of Computing and Display B.U. & Director · b. 1972

Financials

Income Statement

Currency: TWD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue25.08B40.14B57.52B65.99B68.66B74.27B80.75B96.22B101.90B82.20B89.54B78.67B67.06B71.88B84.90B85.29B102.19B106.42B118.53B120.49B146.50B201.81B180.41B182.97B197.87B230.20B
Growth (%)-+60.05%+43.31%+14.73%+4.05%+8.17%+8.71%+19.16%+5.91%-19.33%+8.92%-12.14%-14.76%+7.19%+18.12%+0.46%+19.81%+4.14%+11.38%+1.66%+21.59%+37.75%-10.60%+1.42%+8.15%+16.34%
Cost of Revenue20.95B32.90B48.45B56.74B60.81B65.54B73.49B85.98B90.72B73.89B80.28B70.74B59.55B62.62B73.39B72.45B87.24B91.39B102.40B104.63B125.20B163.57B154.68B160.12B173.68B204.98B
Gross Profit------7.25B10.24B11.19B8.32B9.26B7.93B7.51B9.26B11.51B12.84B14.95B15.03B16.13B15.86B21.30B38.24B25.73B22.85B24.20B25.21B
Gross Margin------8.98%10.64%10.98%10.12%10.34%10.08%11.20%12.88%13.56%15.06%14.63%14.12%13.61%13.16%14.54%18.95%14.26%12.49%12.23%10.95%
Operating Expense------6.55B7.14B8.85B8.05B9.00B7.84B6.63B6.88B7.92B8.79B9.43B9.42B9.44B9.30B11.68B17.58B13.36B14.04B17.01B18.82B
Operating Income2.16B4.04B3.89B2.94B344.63M823.95M699.97M3.09B2.34B266.57M262.33M89.73M875.99M2.38B3.59B4.06B5.52B5.61B6.69B6.56B9.62B20.66B12.37B8.81B7.19B6.39B
Operating Margin8.63%10.08%6.77%4.46%0.50%1.11%0.87%3.21%2.30%0.32%0.29%0.11%1.31%3.31%4.23%4.76%5.40%5.28%5.65%5.44%6.57%10.24%6.86%4.82%3.63%2.78%
EBITDA------2.94B4.74B3.53B1.35B1.58B1.08B1.86B3.32B4.17B4.84B6.33B6.51B7.80B7.38B10.72B21.90B13.69B10.56B9.89B7.78B
EBITDA Margin------3.64%4.93%3.46%1.65%1.76%1.38%2.77%4.62%4.91%5.68%6.20%6.12%6.58%6.12%7.32%10.85%7.59%5.77%5.00%3.38%
Net Income2.16B3.84B3.34B2.98B449.32M1.18B1.25B2.91B2.27B241.25M520.00M326.47M864.87M1.97B3.01B3.71B4.89B4.94B6.04B5.59B7.96B16.92B9.96B7.53B6.79B5.75B
Net Income Margin8.63%9.56%5.81%4.52%0.65%1.58%1.54%3.03%2.23%0.29%0.58%0.41%1.29%2.74%3.55%4.35%4.78%4.64%5.10%4.64%5.43%8.38%5.52%4.12%3.43%2.50%
R&D397.81M665.15M906.74M1.34B1.61B1.58B1.76B1.99B2.44B2.33B2.43B2.07B2.37B2.49B2.74B3.21B3.40B3.20B3.35B3.32B3.72B5.18B4.40B4.28B5.14B5.22B
R&D as % of Total Revenue1.59%1.66%1.58%2.03%2.35%2.12%2.18%2.07%2.40%2.84%2.72%2.63%3.54%3.47%3.22%3.76%3.33%3.01%2.82%2.75%2.54%2.57%2.44%2.34%2.60%2.27%
Interest Expense000000112.42M99.69M98.50M49.67M59.90M51.98M51.76M14.34M47.16M16.41M2.57M3.35M14.41M23.55M31.95M18.71M38.24M27.66M44.29M135.36M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.14%0.10%0.10%0.06%0.07%0.07%0.08%0.02%0.06%0.02%0.00%0.00%0.01%0.02%0.02%0.01%0.02%0.02%0.02%0.06%

Balance Sheet

Currency: TWD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets18.03B26.21B34.92B41.25B42.46B40.14B43.13B50.44B50.83B49.88B47.83B39.81B37.23B41.64B46.42B46.53B50.47B49.15B55.17B60.35B78.40B101.46B86.85B90.52B96.62B120.95B
Total Liabilities9.37B13.27B18.22B21.53B23.46B19.97B21.93B26.44B25.13B24.48B23.25B16.53B15.65B18.70B21.89B20.79B23.58B21.35B25.23B29.34B42.86B54.38B38.45B40.34B43.75B66.35B
Total Equity8.65B12.94B16.69B19.72B19.00B20.17B21.20B24.00B25.70B25.39B24.58B23.28B21.58B22.94B24.53B25.74B26.89B27.80B29.95B31.01B35.54B47.08B48.40B50.18B52.87B54.60B
Cash844.08M797.76M5.77B4.35B5.63B6.76B6.65B7.16B9.66B10.35B10.08B10.27B8.34B10.33B10.00B11.57B12.27B10.10B8.82B10.83B18.59B23.65B27.48B25.77B23.04B31.09B
Total Debt------1.44B3.36B2.76B2.32B2.42B2.20B1.10B1.22B2.16B614.35M19.06M16.64M3.02B1.92B3.44B2.34B580.68M672.45M900.26M11.70B
Net Debt-------5.21B-3.80B-6.89B-8.03B-7.66B-8.07B-7.24B-9.11B-7.85B-10.95B-12.25B-10.08B-5.80B-8.91B-15.14B-21.32B-26.89B-25.10B-22.14B-19.39B

Cash Flow

Currency: TWD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow2.68B2.08B4.75B1.98B732.11M3.26B731.76M-537.08M2.13B2.00B828.34M4.69B1.69B3.48B1.11B5.73B5.04B2.44B84.62M9.27B10.82B12.61B15.64B4.96B5.00B4.00B
Investing Cash Flow----1.13B1.45B-400.31M-787.13M-1.40B-155.38M-185.67M-128.78M-109.09M-206.27M-901.52M-194.37M-443.23M-669.78M-452.59M-1.12B-792.53M-968.64M-842.34M-604.98M-3.18B-2.41B
Financing Cash Flow1.17B9.37M4.25B343.97M---638.51M1.46B1.49B-932.72M-403.08M-4.60B-3.44B-1.49B-662.79M-4.14B-3.52B-3.76B-768.94M-5.91B-2.27B-6.41B-11.14B-5.90B-4.86B6.27B
Capital Expenditure2.36B3.23B2.04B4.62B1.65B525.09M468.00M828.26M1.32B189.78M193.10M95.53M102.69M211.36M913.87M197.19M432.91M637.58M450.50M982.67M970.77M1.56B821.22M643.59M2.31B3.55B
Free Cash Flow------263.77M-1.37B806.84M1.81B635.24M4.59B1.58B3.27B199.60M5.53B4.61B1.81B-365.89M8.29B9.85B11.05B14.82B4.32B2.69B447.90M
Dividends Paid-437.87M395.28M555.63M670.40M151.29M391.06M528.34M760.75M504.12M534.60M535.61M353.94M253.46M1.69B2.53B2.96B3.80B3.80B3.80B3.55B5.15B8.87B5.58B4.56B4.22B
FCF to OCF------36.05%254.22%37.89%90.50%76.69%97.96%93.91%93.93%17.93%96.56%91.41%73.92%-432.41%89.40%91.03%87.63%94.75%87.03%53.87%11.19%
Dividend Paid to FCF------148.26%-38.70%94.29%27.88%84.16%11.67%22.33%7.75%846.55%45.83%64.21%210.43%-1039.08%45.86%36.01%46.63%59.87%129.13%169.30%943.13%

Earnings

Report DateAug 30, 2004Oct 28, 2005Apr 27, 2007Oct 25, 2007Apr 28, 2008Aug 29, 2008Oct 29, 2008Feb 25, 2009Apr 28, 2009Jul 2, 2009Oct 28, 2009Mar 3, 2010Apr 15, 2010Jul 1, 2010Oct 27, 2010Mar 2, 2011Apr 8, 2011Jul 7, 2011Nov 2, 2011Feb 29, 2012Apr 13, 2012Jul 5, 2012Oct 31, 2012Mar 28, 2013Apr 12, 2013Aug 13, 2013Nov 12, 2013Feb 26, 2014May 15, 2014Aug 12, 2014Nov 13, 2014Mar 30, 2015May 16, 2015Aug 14, 2015Nov 12, 2015Mar 2, 2016May 11, 2016Aug 12, 2016Nov 9, 2016Mar 29, 2017May 12, 2017Aug 9, 2017Nov 10, 2017Mar 28, 2018May 14, 2018Aug 9, 2018Nov 13, 2018Mar 28, 2019May 13, 2019Aug 12, 2019Nov 11, 2019Mar 26, 2020May 13, 2020Aug 12, 2020Nov 12, 2020Mar 22, 2021Apr 29, 2021Aug 12, 2021Nov 10, 2021Mar 21, 2022May 6, 2022Aug 11, 2022Nov 11, 2022Jan 31, 2023May 11, 2023Aug 10, 2023Nov 10, 2023Mar 14, 2024May 13, 2024Aug 8, 2024Nov 12, 2024Mar 12, 2025May 11, 2025Aug 8, 2025Nov 12, 2025Mar 12, 2026Mar 31, 2026Aug 11, 2026
EPS Estimate0.140.450.520.760.520.41--0.71-0.77-0.39----------0.58-0.450.44-0.600.921.040.891.110.661.03-1.141.041.851.641.111.231.861.642.091.692.081.671.651.512.301.751.452.173.133.023.835.134.985.284.733.632.351.992.132.833.232.882.832.623.012.842.022.623.301.981.792.47
EPS Actual0.220.220.461.030.530.310.810.240.220.250.380.120.33-0.150.54-0.36-0.250.42-0.050.120.080.320.550.010.500.490.710.621.140.930.830.631.110.651.341.241.351.101.911.391.610.771.901.512.472.071.780.791.531.482.021.541.472.483.092.334.905.195.274.545.553.591.900.502.922.342.780.882.952.492.050.551.271.592.011.93-3.53
Surprise57.14%-51.11%-11.54%35.53%1.92%-24.39%---69.01%--50.65%--15.38%-----------98.28%-8.89%61.36%-90.00%1.09%-20.19%-29.21%0.00%-1.52%30.10%-18.42%5.77%3.24%-15.24%45.05%-37.40%2.15%-7.93%18.18%22.49%-14.42%-52.69%-7.27%-1.99%-12.17%-12.00%1.38%14.29%-1.28%-22.85%27.94%1.17%5.82%-14.02%17.34%-1.10%-19.15%-74.87%37.09%-17.31%-13.93%-69.44%4.24%-4.96%-31.89%-80.63%-37.13%-39.31%-39.09%-2.53%-42.91%
TimingPre-marketPre-marketPre-marketPre-marketPre-marketPre-market--Pre-market-Pre-market-After-hours----------After-hours-After-hoursPre-market-After-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketAfter-hours-After-hoursPre-marketAfter-hours-Pre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hours-After-hoursPre-marketPre-marketAfter-hoursAfter-hoursAfter-hoursPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketPre-marketPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketPre-marketPre-market-Pre-market

Key Statistics & Ratios

Market Cap128.84B
Enterprise Value108.63B
Trailing P/E13.33
Forward P/E12.02
PEG Ratio2.36
Price / Sales0.58
Price / Book2.20
EPS11.44
Book Value68.72
Revenue (TTM)221.51B
Gross Profit (TTM)29.31B
EBITDA11.42B
Profit Margin4.40%
Operating Margin6.57%
Return on Equity18.08%
Return on Assets5.25%
Shares Outstanding844.86M
Shares Float638.04M
Beta0.73
Dividend Yield2.75%
Dividend Rate4.20
Payout Ratio56.22%

Dividends

20261×
4.20Aug 20, 2026
20251×
5.00Aug 25, 2025
20241×
5.40Aug 26, 2024
20231×
6.60Aug 28, 2023
20221×
10.50Aug 17, 2022
20211×
6.10Aug 23, 2021
20201×
4.20Aug 24, 2020
20191×
4.50Aug 26, 2019
20181×
4.50Aug 22, 2018
20171×
3.50Aug 16, 2017
20161×
1.00Aug 16, 2016
20151×
3.00Aug 12, 2015
20141×
2.00Aug 13, 2014
20131×
0.80Aug 13, 2013
20121×
1.05Aug 9, 2012
20111×
0.53Aug 9, 2011
20101×
0.50Aug 5, 2010
20091×
0.50Aug 6, 2009
20081×
0.76Aug 7, 2008
20071×
0.49Aug 9, 2007
20061×
0.35Aug 10, 2006
20051×
0.15Aug 24, 2005
20041×
0.62Aug 3, 2004
20031×
0.51Aug 21, 2003

Stock Splits

  • Aug 6, 20091.0499:1
  • Aug 7, 2008103.9978:100
  • Aug 9, 2007105.977:100
  • Aug 10, 2006111:100
  • Aug 24, 2005103:100
  • Aug 3, 2004110:100
  • Aug 21, 2003114.7:100
  • Jun 14, 2002135:100
  • Jun 7, 2001125:100
  • Jun 29, 2000145:100