Subscribe

IEI Integration Corporation (3022.TW)

TWD87.30 +1.00 (+1.16%)
TW TAI Technology Computer Hardware
Address No. 29, ZhongXing Rd 221
New Taipei, TPE, TW
CEO Chung Liang Chiang
IPO 1962-02-09
ISIN TW0003022000

Explore sections of this company profile

Description

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.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
TWD87.30 +1.00 (+1.16%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.61
Float Shares
135.13M
Free Float %
76.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.01% -7.07% +4.65% +15.21% -0.43% +8.06% -16.92% -16.83% +46.58% +6.31% +136.27%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
87.30
DCF (Unlevered) 99.78 +14.3%
DCF (Levered) 77.87 -10.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.72
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Computer Hardware: +13.3%
    -4.8% Q1'26: -10.4% (vs Q1'25)
  • EPS growth Computer Hardware: +25.2%
    -46.7% Q1'26: -53.2% (vs Q1'25)
  • FCF margin FCF growth · Computer Hardware: +24.2%
    +1.2% Q1'26: -23.8% (vs Q1'25)
  • EBIT margin Computer Hardware: +5.6%
    +8.8% Q1'26: +2.3% (vs Q1'25)
  • ROIC Computer Hardware: +5.3%
    +9.4% Q1'26: +2.4% (vs Q1'25)
  • Share dilution Computer Hardware: +0.0%
    -0.1% Q1'26: -2.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Computer Hardware: -0.55×
    0.02× Q1'26: 0.09× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.59) × ERP
WACC = 100% × Ke + 0% × Kd (8.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 99.78 Current price: 87.30
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
6.83B
est: 6.83B (-0.1%)
7.64B
est: 7.27B (+5.1%)
6.90B
est: 7.28B (-5.3%)
5.61B
est: 5.62B (-0.3%)
5.95B
est: 5.72B (+4.0%)
6.24B
est: 6.24B (0.0%)
7.94B
est: 8.02B (-1.0%)
7.58B
est: 6.85B (+10.7%)
6.84B
est: 7.05B (-3.0%)
6.51B
est: 7.49B (-13.1%)
7.21B
7.21B – 7.21B
-3.8% YoY
7.95B
7.95B – 7.95B
+10.2% YoY
EBITDA
1.37B
est: 1.45B (-5.5%)
1.55B
est: 1.54B (+0.3%)
1.01B
est: 1.54B (-34.7%)
925.98M
est: 1.19B (-22.3%)
1.06B
est: 1.21B (-12.7%)
906.00M
est: 1.32B (-31.6%)
2.04B
est: 1.70B (+19.8%)
1.63B
est: 1.36B (+19.5%)
1.82B
est: 1.40B (+29.8%)
727.06M
est: 1.49B (-51.2%)
1.43B
1.43B – 1.43B
-3.8% YoY
1.58B
1.58B – 1.58B
+10.2% YoY
EBIT
1.58B
est: 1.32B (+19.6%)
1.44B
est: 1.40B (+2.4%)
903.86M
est: 1.40B (-35.6%)
834.63M
est: 1.08B (-23.0%)
1.26B
est: 1.10B (+14.4%)
1.04B
est: 1.20B (-13.7%)
1.91B
est: 1.55B (+23.3%)
1.47B
est: 1.22B (+20.4%)
1.66B
est: 1.26B (+32.1%)
570.45M
est: 1.33B (-57.2%)
1.28B
1.28B – 1.28B
-3.8% YoY
1.41B
1.41B – 1.41B
+10.2% YoY
Net Income
1.17B
est: 1.11B (+5.4%)
1.37B
est: 1.17B (+16.4%)
924.24M
est: 978.61M (-5.6%)
674.06M
est: 843.70M (-20.1%)
996.71M
est: 918.46M (+8.5%)
865.95M
est: 946.94M (-8.6%)
1.49B
est: 1.60B (-7.0%)
1.38B
1.54B
est: 1.25B (+23.3%)
822.94M
est: 1.51B (-45.5%)
902.92M
902.92M – 902.92M
-40.2% YoY
1.04B
1.04B – 1.04B
+15.2% YoY
SGA
814.91M
est: 933.86M (-12.7%)
729.44M
est: 993.44M (-26.6%)
738.87M
est: 994.95M (-25.7%)
830.43M
est: 768.11M (+8.1%)
757.32M
est: 781.36M (-3.1%)
875.55M
est: 853.24M (+2.6%)
992.02M
est: 1.10B (-9.5%)
1.09B
est: 971.81M (+12.4%)
1.00B
est: 1.00B (+0.2%)
1.00B
est: 1.06B (-5.8%)
1.02B
1.02B – 1.02B
-3.8% YoY
1.13B
1.13B – 1.13B
+10.2% YoY
EPS
6.57
est: 6.22 (+5.6%)
7.70
est: 6.60 (+16.7%)
4.70
est: 5.50 (-14.5%)
3.80
est: 4.74 (-19.8%)
5.64
est: 5.16 (+9.3%)
4.90
est: 5.32 (-7.9%)
8.45
est: 9.02 (-6.3%)
7.83
8.74
est: 7.03 (+24.3%)
4.63
est: 8.50 (-45.5%)
5.08
5.08 – 5.08
-40.2% YoY
5.85
5.85 – 5.85
+15.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A+ 4/5 4/5 3/5 4/5 4/5 4/5 5/5
2026-05-07 A+ 4/5 4/5 3/5 4/5 4/5 4/5 5/5
2026-05-06 A+ 4/5 4/5 3/5 4/5 4/5 4/5 5/5
2026-05-05 A+ 4/5 4/5 3/5 4/5 4/5 4/5 5/5
2026-05-04 A+ 4/5 4/5 3/5 4/5 4/5 4/5 5/5
2026-04-30 A+ 4/5 4/5 3/5 4/5 4/5 4/5 5/5
2026-04-29 A+ 4/5 4/5 3/5 4/5 4/5 4/5 5/5
2026-04-28 A+ 4/5 4/5 3/5 4/5 4/5 4/5 5/5
2026-04-27 A 4/5 4/5 3/5 4/5 4/5 4/5 4/5
2026-04-24 A 4/5 4/5 3/5 4/5 4/5 4/5 4/5
2026-04-23 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-22 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-21 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-20 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-17 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-04-16 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-466.75M
OE per share TTM
-2.63
Owner's Yield
-3.64%
Maintenance CapEx ratio
21.08%
Maint CapEx / Avg PPE
20.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 24 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
147.3K
Shares Outstanding
176.60M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jonq-Liang Jiang President, GM & Director 6M
Yao-Tsung Li VP & Deputy GM of Netcom and Marginal Computing Business Center 5M
Kai-Cheng Zhan VP & Deputy GM of the Medical Business Center 4M male
Chun-Ying Tu VP & Deputy GM of the R&D Center 4M
Su-Pi Chang Vice President 875.0K
Su Bi Zhang Deputy GM of Information Services & Chief Information Security Officer
Disi Wei Head of Finance & Accounting and Corporate Governance
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits