IEI Integration Corp

IEI Integration Corp

3022 · TW · Technology / Computer Hardware

73.20TWD+2.10 (+2.95%)

Price History

Full chart

Market Stats

Previous Close71.10
Open71.70
Day Range71.50 – 73.40
52-Week Range53.39 – 112.27
Volume693.55K
Market Cap16.16B
P/E (TTM)12.22
Forward P/E14.88
EPS7.49
Dividend Yield3.78%
Beta0.65
50-Day Avg92.32
200-Day Avg75.74

About

IEI Integration Corp. provides industrial computer products worldwide. It offers AIoT and edge computing products, comprising AI developer kits, time-sensitive networking, TPU, VPU, and FPGA AI accelerators, AI embedded systems, and IEI devcloud; networking appliances, including NGFW firewalls, wireless gateways, WAN, UTM, ADC, routers, VPN, etc.; storage servers; and network modules. The company also provides embedded computer consisting full size and half size single board computers, backplane, industrial motherboards, embedded boards, computer on modules, RISC board computers, ETX / COM EXPRESS / Q7, and accelerator cards, as well as LCD converter boards; PCI/PCIe expansion cards; and wireless, mini-PCIe, PM, audio kits, remote management modules, and TPM modules. In addition, it offers embedded systems, including AI-powered box PCs, DIN-rail, rugged, transportation, digital signage, and compact size embedded systems, medical box PCs, as well as rackmount, embedded, and compact chassis; panel PC and monitor products, such as heavy and light industrial, and medical panel PCs; medical computer and ODMs; as well as advanced video solutions. Further, the company provides power supply products, which include adapters, DC to DC modules, and redundant power supply; Ivec, Irm, AND iSMM + Intelligent System Management Module softwares; and ePaper Display and ePaper Content Management System solutions; and peripherals, such as industrial compact flash cards, CPU coolers, cables and connectors, mounting kits and stands, and drive bays. Its products are used in factory automation, computer telephony integration, networking appliances, security, systems, and in fields like AI, IoT, national defense, police administration, transportation, communication base stations, and medical instruments applications. The company was formerly known as ICP Electronics Inc. IEI Integration Corp. was incorporated in 1997 and is headquartered in New Taipei City, Taiwan.

Company Details

  • SectorTechnology
  • IndustryComputer Hardware
  • CEODr. Jonq-Liang Jiang
  • Employees0
  • HeadquartersNo. 29, ZhongXing Rd, New Taipei City, Taiwan, 221, Taiwan
  • Websitehttps://www.ieiworld.com

Leadership

  • Dr. Jonq-Liang JiangPresident, GM & Director
  • Mr. Kai-Cheng ZhanVP & Deputy GM of the Medical Business Center
  • Su-Pi ChangVice President
  • Yao-Tsung LiVP & Deputy GM of Netcom and Marginal Computing Business Center
  • Disi WeiHead of Finance, Accounting and Corporate Governance & Director
  • Su Bi ZhangDeputy GM of Information Services & Chief Information Security Officer

Financials

Income Statement

Currency: TWD2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue2.31B2.93B3.29B3.26B3.38B4.18B4.79B4.57B6.25B7.21B5.51B4.89B6.37B6.83B7.64B6.90B6.19B5.61B5.95B6.24B7.94B7.58B6.84B6.51B
Growth (%)-+26.87%+12.06%-0.90%+3.97%+23.53%+14.54%-4.56%+36.72%+15.34%-23.52%-11.28%+30.28%+7.12%+11.99%-9.79%-10.29%-9.36%+6.08%+4.98%+27.21%-4.59%-9.74%-4.78%
Cost of Revenue1.37B1.75B2.10B2.01B2.23B2.79B3.20B2.97B4.44B5.11B3.66B3.32B4.35B4.56B5.05B4.66B4.21B3.63B3.81B4.15B5.06B4.77B4.43B4.33B
Gross Profit----1.15B1.39B1.59B1.60B1.81B2.10B1.85B1.57B2.02B2.27B2.59B2.24B1.97B1.98B2.14B2.09B2.88B2.81B2.41B2.18B
Gross Margin----34.03%33.35%33.27%35.05%28.99%29.08%33.56%32.05%31.76%33.23%33.90%32.42%31.89%35.24%36.02%33.51%36.26%37.02%35.25%33.46%
Operating Expense----535.79M689.73M793.99M879.90M721.39M547.75M743.29M203.01M260.49M609.49M749.89M1.00B1.28B1.06B880.33M1.05B958.50M1.65B1.54B1.61B
Operating Income428.20M636.90M550.69M543.43M616.05M704.67M799.19M722.20M1.09B1.55B1.11B1.36B1.76B1.66B1.84B1.23B691.78M911.46M1.26B1.04B1.92B1.16B866.82M570.45M
Operating Margin18.53%21.72%16.76%16.69%18.20%16.85%16.69%15.80%17.45%21.48%20.07%27.90%27.67%24.30%24.09%17.90%11.18%16.26%21.22%16.62%24.19%15.25%12.67%8.76%
EBITDA----708.89M833.74M915.29M729.94M1.20B1.78B818.63M1.10B1.59B1.37B1.55B1.01B1.17B925.98M1.06B906.00M2.04B1.63B1.82B727.06M
EBITDA Margin----20.94%19.94%19.11%15.97%19.19%24.66%14.85%22.50%24.96%20.07%20.23%14.62%18.91%16.52%17.81%14.51%25.65%21.46%26.60%11.16%
Net Income351.38M539.13M403.91M551.10M560.25M687.60M627.53M400.88M831.03M1.37B1.02B1.12B1.48B1.17B1.37B924.24M897.92M674.06M996.71M865.95M1.49B1.38B1.54B817.49M
Net Income Margin15.21%18.39%12.30%16.93%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%12.55%
R&D171.36M176.54M173.43M182.42M207.83M284.16M401.31M425.72M500.68M571.82M507.93M442.97M513.28M461.81M526.20M514.97M502.68M497.57M490.93M496.79M554.96M548.01M565.09M606.53M
R&D as % of Total Revenue7.42%6.02%5.28%5.60%6.14%6.80%8.38%9.31%8.01%7.93%9.21%9.06%8.06%6.77%6.88%7.47%8.13%8.87%8.25%7.96%6.99%7.23%8.26%9.31%
Interest Expense00000734.00K34.85M24.30M37.74M49.79M14.66M50.82M148.96M109.08M30.58M3.02M13.60M211.00K319.00K441.00K5.29M14.44M9.10M1.19M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.02%0.73%0.53%0.60%0.69%0.27%1.04%2.34%1.60%0.40%0.04%0.22%0.00%0.01%0.01%0.07%0.19%0.13%0.02%

Balance Sheet

Currency: TWD2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets2.15B2.66B3.01B3.20B3.62B4.29B5.44B6.91B8.03B10.23B10.03B16.93B15.54B11.98B11.69B11.36B10.80B9.47B10.85B11.60B13.37B14.32B14.98B15.12B
Total Liabilities314.55M465.50M736.34M476.35M603.98M1.06B1.96B3.06B2.98B4.26B3.85B9.91B8.31B4.50B3.78B3.66B2.91B2.69B3.26B3.56B4.14B4.22B3.78B3.74B
Total Equity1.83B2.20B2.28B2.72B3.01B3.23B3.38B3.84B5.05B5.97B6.18B7.00B7.23B7.49B7.92B7.70B7.89B6.78B7.59B8.04B9.23B10.09B11.04B11.19B
Cash163.27M568.68M433.33M638.35M787.32M608.99M1.34B2.11B1.92B3.15B4.12B2.26B3.01B2.76B2.59B4.61B3.04B3.13B2.54B3.54B4.14B4.76B2.95B2.49B
Total Debt-----187.56M919.25M650.35M1.10B1.87B1.17B6.33B4.84B1.64B-1.00B-16.62M9.88M11.62M21.37M187.78M3.01M13.60M
Net Debt-----787.32M-421.43M-424.56M-1.46B-818.88M-1.29B-2.95B4.06B1.83B-1.11B-2.59B-3.61B-3.04B-3.11B-2.53B-3.53B-4.12B-4.57B-2.95B-2.47B

Cash Flow

Currency: TWD2002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow256.57M524.89M596.94M609.00M531.85M631.29M986.72M903.82M613.07M962.26M1.98B-496.74M395.84M3.20B730.78M1.68B646.61M1.56B633.14M715.64M1.60B1.50B735.48M481.13M
Investing Cash Flow-----122.42M-515.23M-574.39M-558.04M-796.94M174.74M57.44M-3.92B-1.17B573.29M1.47B356.16M-689.85M250.21M-1.02B652.76M-444.42M-408.53M-1.86B-519.61M
Financing Cash Flow-----286.89M-305.34M264.93M435.59M41.52M-15.75M-996.01M4.56B1.43B-4.00B-2.24B21.45M-1.50B-1.63B-208.96M-362.72M-541.33M-452.22M-753.87M-801.77M
Capital Expenditure19.19M333.16M208.05M92.54M263.29M499.68M630.57M291.40M191.19M79.91M214.26M63.64M81.31M56.66M75.64M23.04M47.83M55.61M213.69M173.15M219.69M115.70M130.64M838.30M
Free Cash Flow----268.56M131.61M356.16M612.42M421.88M882.36M1.77B-560.38M314.53M3.15B655.14M1.66B598.77M1.50B419.44M542.49M1.39B1.39B604.83M-357.18M
Dividends Paid-163.57M208.25M193.04M158.72M585.20M448.36M38.05M411.72M680.73M680.73M442.47M1.49B820.79M656.63M984.94M164.16M443.22M177.29M353.20M529.79M618.09M618.09M794.69M
FCF to OCF----50.50%20.85%36.09%67.76%68.82%91.70%89.19%112.81%79.46%98.23%89.65%98.63%92.60%96.43%66.25%75.80%86.31%92.31%82.24%-74.24%
Dividend Paid to FCF----59.10%444.66%125.89%6.21%97.59%77.15%38.53%-78.96%472.67%26.07%100.23%59.31%27.42%29.52%42.27%65.11%38.25%44.51%102.19%-222.49%

Earnings

Report DateJul 13, 2007Oct 28, 2007Apr 29, 2008Aug 25, 2008Dec 3, 2008Apr 29, 2009Aug 28, 2009Dec 2, 2009Mar 3, 2010Apr 15, 2010Jul 15, 2010Oct 29, 2010Jan 15, 2011May 13, 2011Aug 31, 2011Oct 28, 2011Mar 30, 2012May 30, 2012Aug 29, 2012Nov 28, 2012Mar 29, 2013May 29, 2013Aug 28, 2013Nov 27, 2013Mar 31, 2014May 28, 2014Aug 13, 2014Nov 13, 2014Mar 31, 2015May 18, 2015Aug 14, 2015Nov 13, 2015Mar 31, 2016May 11, 2016Aug 15, 2016Nov 10, 2016Mar 28, 2017May 11, 2017Aug 10, 2017Nov 13, 2017Mar 30, 2018May 14, 2018Aug 13, 2018Nov 13, 2018Mar 25, 2019May 29, 2019Aug 28, 2019Nov 27, 2019Mar 20, 2020May 8, 2020Aug 10, 2020Nov 11, 2020Mar 12, 2021May 6, 2021Aug 6, 2021Nov 5, 2021Mar 14, 2022May 6, 2022Aug 8, 2022Nov 8, 2022Mar 10, 2023May 8, 2023Aug 6, 2023Nov 6, 2023Mar 8, 2024May 10, 2024Aug 12, 2024Nov 11, 2024Feb 25, 2025May 11, 2026Aug 12, 2026
EPS Estimate1.021.071.101.22-0.730.63--1.061.351.461.722.33-1.841.55---1.55---2.08-1.472.171.72-1.942.371.001.571.091.211.132.171.46---------0.790.90-1.421.37---1.19-1.071.372.411.872.281.411.491.701.111.44-0.981.32
EPS Actual1.181.180.881.551.120.510.201.310.541.181.101.960.842.202.101.871.431.391.631.720.651.571.271.841.352.081.762.222.181.871.811.610.671.870.870.991.252.091.351.220.520.781.571.511.171.191.271.55-0.221.141.531.441.491.451.261.190.971.381.873.431.722.141.952.760.972.671.431.662.920.002.33
Surprise15.69%10.28%-20.00%27.05%--30.14%-68.25%--11.32%-18.52%34.25%-51.16%-5.58%-1.63%-7.74%----58.06%----35.10%-19.73%2.30%26.74%--6.70%-32.07%-33.00%19.11%-20.18%-18.18%10.62%-3.69%-7.53%----------127.85%26.67%-1.41%8.76%----18.49%-74.77%150.37%-28.63%14.44%-14.47%95.74%-34.90%57.06%28.83%15.28%--100.00%76.52%
TimingPre-marketAfter-hoursAfter-hoursPre-market-Pre-marketPre-market--After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hours-Pre-marketAfter-hours---After-hours---After-hours-Pre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hours---Pre-marketPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hours

Key Statistics & Ratios

Market Cap16.16B
Enterprise Value10.77B
Trailing P/E12.22
Forward P/E14.88
PEG Ratio1.61
Price / Sales2.26
Price / Book1.40
EPS7.49
Book Value64.62
Revenue (TTM)7.16B
Gross Profit (TTM)2.16B
EBITDA596.79M
Profit Margin18.58%
Operating Margin9.15%
Return on Equity12.27%
Return on Assets1.70%
Shares Outstanding176.60M
Shares Float113.56M
Beta0.65
Dividend Yield3.78%
Dividend Rate3.50
Payout Ratio1.50%

Dividends

20261×
3.50Aug 18, 2026
20251×
4.50Jul 17, 2025
20241×
3.50Jul 18, 2024
20231×
3.50Jul 19, 2023
20221×
3.00Jul 14, 2022
20211×
2.00Aug 24, 2021
20201×
1.00Aug 10, 2020
20192×
4.00Aug 29, 20192.50Jul 26, 2019
20182×
1.67Sep 6, 20180.93Jul 30, 2018
20171×
5.56Oct 12, 2017
20161×
3.70Aug 22, 2016
20151×
4.63Aug 13, 2015
20141×
8.39Oct 14, 2014
20131×
2.62Nov 6, 2013
20121×
3.84Oct 25, 2012
20111×
3.84Aug 4, 2011
20101×
2.51Aug 12, 2010
20091×
0.26Jul 29, 2009
20081×
3.08Oct 23, 2008
20071×
3.68Oct 25, 2007
20061×
1.10Oct 26, 2006
20051×
1.33Oct 26, 2005

Stock Splits

  • Aug 29, 2019600:1000
  • Sep 6, 2018900:1000
  • Oct 14, 20141060:1000
  • Nov 6, 20131.05:1
  • Oct 25, 20121.3:1
  • Jul 29, 20091.0506:1
  • Oct 23, 20081.0506:1
  • Oct 25, 2007105:100
  • Oct 26, 2006103.074:100
  • Oct 26, 2005105:100
  • Nov 8, 2004105.095:100
  • Oct 31, 2003125:100