Company logo

FN - Fabrinet

NYSE -> Technology -> Electronic Components
George Town, Cayman Islands
Type: Equity

FN price evolution
FN
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jul 2023 31 Mar 2023
Current assets
Cash $334.05 $308.34 $231.37 $230.74
Short term investments $406.54 $362.43 $319.1 $307.98
Net receivables $584.61 $535.01 $531.77 $540.34
Inventory $414.76 $440.1 $519.58 $554.25
Total current assets $1806.36 $1691.96 $1652.54 $1704.61
Long term investments
Property, plant & equipment $311.79 $312.69 $311.98 $310.57
Goodwill & intangible assets $2.55 $2.6 $2.39 $2.47
Total noncurrent assets $326.77 $327.26 $327.11 $324.19
Total investments $406.54 $362.43 $319.1 $307.98
Total assets $2133.14 $2019.22 $1979.65 $2028.8
Current liabilities
Accounts payable $422.42 $381.39 $404.78 $462.72
Deferred revenue $3.25
Short long term debt $20.49 $20.02 $26.88 $33.91
Total current liabilities $486.78 $455.43 $481.88 $554.99
Long term debt $3.96 $4.05 $0.07 $3.27
Total noncurrent liabilities $34.98 $33.62 $29.11 $32.23
Total debt $24.44 $24.07 $26.95 $37.18
Total liabilities $521.76 $489.05 $510.99 $587.22
Shareholders' equity
Retained earnings $1598.79 $1529.68 $1464.59 $1403.8
Other shareholder equity $4.2 -$7.5 -$8.12 -$6.28
Total shareholder equity $1611.38 $1530.17 $1468.66 $1441.58
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Current assets
Cash $231.37 $198.22 $302.97 $232.83
Short term investments $319.1 $280.16 $244.96 $262.69
Net receivables $531.77 $439.33 $336.55 $296.98
Inventory $519.58 $557.14 $422.13 $309.79
Total current assets $1652.54 $1525.17 $1352.51 $1134.86
Long term investments $0.15 $0.15
Property, plant & equipment $311.98 $296.36 $247.83 $236.34
Goodwill & intangible assets $2.39 $3.51 $4.37 $4.31
Total noncurrent assets $327.11 $310.47 $263.62 $246.53
Total investments $319.1 $280.31 $245.12 $262.69
Total assets $1979.65 $1835.64 $1616.12 $1381.39
Current liabilities
Accounts payable $404.78 $464.9 $367.51 $273.12
Deferred revenue $1.98 $1.68 $1.56
Short long term debt $26.88 $23.57 $33.95 $29.26
Total current liabilities $481.88 $538.49 $444.36 $337.55
Long term debt $0.07 $16.75 $31.21 $45.39
Total noncurrent liabilities $29.11 $43.47 $59.24 $69.43
Total debt $26.95 $40.32 $65.16 $74.65
Total liabilities $510.99 $581.96 $503.6 $406.98
Shareholders' equity
Retained earnings $1464.59 $1216.68 $1016.3 $868.06
Other shareholder equity -$8.12 -$12.79 -$6.27 -$1.15
Total shareholder equity $1468.66 $1253.68 $1112.52 $974.41
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $685.48 $655.87 $665.28
Cost of revenue $601.07 $573.58 $579.27
Gross Profit $84.4 $82.3 $86.01
Operating activities
Research & development
Selling, general & administrative $20.43 $19.87 $18.31
Total operating expenses $20.43 $20.89 $24.18
Operating income $63.98 $61.4 $61.83
Income from continuing operations
EBIT $70.21 $67.36 $63.87
Income tax expense $5.07 $6.28 $4.12
Interest expense $0.04 $0.29 $0.4
Net income
Net income $65.09 $60.79 $59.35
Income (for common shares) $65.09 $60.79 $59.35
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $2262.22 $1879.35 $1641.84
Cost of revenue $1983.63 $1657.99 $1455.73
Gross Profit $278.59 $221.36 $186.1
Operating activities
Research & development
Selling, general & administrative $73.94 $70.57 $68.37
Total operating expenses $74.08 $70.61 $68.7
Operating income $204.52 $150.75 $117.4
Income from continuing operations
EBIT $207.4 $151.58 $122.29
Income tax expense $6.59 $2.14 $5.76
Interest expense $0.43 $1.1 $3.04
Net income
Net income $200.38 $148.34 $113.48
Income (for common shares) $200.38 $148.34 $113.48
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $69.11 $65.09 $60.79 $59.35
Operating activities
Depreciation $12.22 $11.96 $11.33 $10.91
Business acquisitions & disposals
Stock-based compensation $6.98 $7.73 $6.91 $6.72
Total cash flows from operations $84.17 $145.05 $71.09 $37.12
Investing activities
Capital expenditures -$8.07 -$11.12 -$17.93 -$19.69
Investments -$40.36 -$41.78 -$10.13 -$28.89
Total cash flows from investing -$48.77 -$53.08 -$28.27 -$48.87
Financing activities
Dividends paid
Sale and purchase of stock -$6.37 -$38.36 -$4.11
Net borrowings -$3.05 -$3.05 -$3.05 -$3.05
Total cash flows from financing -$9.62 -$15.19 -$41.83 -$8.11
Effect of exchange rate -$0.05 $0.2 -$0.36 -$0.23
Change in cash and equivalents $25.77 $76.78 $0.99 -$19.85
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $247.91 $200.38 $148.34 $113.48
Operating activities
Depreciation $43.83 $38.74 $36.25 $30.88
Business acquisitions & disposals
Stock-based compensation $28.13 $7.22 $13.84 $22.2
Total cash flows from operations $213.31 $124.25 $118.67 $150.66
Investing activities
Capital expenditures -$61.23 -$89.33 -$42.44 -$65.01
Investments -$36.57 -$45.22 $14.64 -$5.06
Total cash flows from investing -$98.72 -$135.54 -$5.44 -$71.25
Financing activities
Dividends paid
Sale and purchase of stock -$47.58 -$59.91 -$18.84 -$20.72
Net borrowings -$15.24 -$12.2 -$12.29 -$9.69
Total cash flows from financing -$80.98 -$92.93 -$42.75 -$35.3
Effect of exchange rate -$0.61 -$0.53 -$0.18 $0.48
Change in cash and equivalents $33.61 -$104.23 $70.47 $44.11
Fundamentals
Market cap $6.27B
Enterprise value $5.97B
Shares outstanding 36.30M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 3.90
Book/Share 44.28
Cash/Share 9.20
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.35
Net debt/EBITDA N/A
Current ratio 3.71
Quick ratio 2.86