No price history available.
Key financial summary
Financials in TWD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | TWDm | 5,948 | 6,244 | 7,942 | 7,578 | 6,840 | 6,513 | N/A | N/A |
| Operating profit | TWDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | TWDm | 997 | 866 | 1,492 | 1,382 | 1,541 | 817 | N/A | N/A |
| EPS reported | TWD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | TWD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | TWD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | TWD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | TWDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | TWDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | TWDm | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | TWD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | TWD | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in TWD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
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.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
IEI Integration Corporation (3022.TW)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
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.