Subscribe

IntelliEPI Inc. (Cayman) (4971.TWO)

TWD424.50 +26.50 (+6.66%)
US TWO Technology Semiconductors
Address 1250 East Collins Boulevard 75081
Richardson, TX, US
CEO Kevin Wayne Vargason
IPO 2013-07-24
ISIN KYG480071011

Explore sections of this company profile

Description

IntelliEPI Inc. (Cayman), operating through its subsidiaries, specializes as a manufacturer and supplier of advanced compound semiconductor epitaxy wafers. These specialized components are vital for cutting-edge technologies in wireless communication, data transmission, and national defense applications. The company boasts a global presence, serving key markets including the United States, Germany, China, Japan, and Korea. A cornerstone of its operation is the use of proprietary Molecular Beam Epitaxy (MBE) systems, which integrate real-time in situ growth monitoring technology. This sophisticated manufacturing process enables the creation of high-quality epi-wafers built on Gallium Arsenide (GaAs) and Indium Phosphide (InP) substrates. IntelliEPI's extensive product portfolio encompasses: GaAs-based solutions: Such as pseudo-morphic high electron mobility transistors (pHEMTs) and MHEMT products. InP-based offerings: Including hetero-junction bipolar transistors (HBTs), HEMTs, RTT, and RTD components. Antimony (Sb)-based products: Featuring Type II SLS photodetectors, GaAsSb-based InP HBTs, and epi-ready Gallium Antimonide (GaSb) substrates. Mismatched epitaxy products: Like III-V on Silicon (Si), III-V on Germanium (Ge), and high indium content Indium Gallium Arsenide (InGaAs) on Silicon. Optoelectronic devices: A wide array including avalanche photodiodes (APDs), various types of lasers (such as high-speed high-frequency surface-emitting lasers and quantum cascade lasers), optical receivers, quantum well-infrared photodetectors (QWIPs), modulators, and general infrared light detectors. Established in 1999, IntelliEPI maintains its corporate headquarters in Richardson, Texas.

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
TWD424.50 +26.50 (+6.66%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.86
Float Shares
31.23M
Free Float %
78.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+5.49% -2.09% -5.18% +39.66% +263.20% +141.94% +659.11% +1,213.49% +1,251.35% +629.15% +978.83%
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
424.50
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 2 +1
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
89.09
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
0 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Semiconductors: +12.5%
    +50.5% Q1'26: +22.8% (vs Q1'25)
  • EPS growth Semiconductors: +22.5%
    +146.1% Q1'26: +227.9% (vs Q1'25)
  • FCF margin FCF growth · Semiconductors: +38.2%
    +9.2% Q1'26: -21.0% (vs Q1'25)
  • EBIT margin Semiconductors: +10.7%
    +16.1% Q1'26: +29.1% (vs Q1'25)
  • ROIC Semiconductors: +6.0%
    +8.8% Q1'26: +15.6% (vs Q1'25)
  • Share dilution Semiconductors: +0.0%
    +7.5% Q1'26: +3.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Semiconductors: -0.75×
    0.02× Q1'26: 0.07× (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 (0.95) × ERP
WACC = 100% × Ke + 0% × Kd (23.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 424.50
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 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Revenue
881.00M
est.
912.00M
est.
869.67M
est.
650.00M
est.
712.35M
est: 710.00M (+0.3%)
667.11M
est: 686.50M (-2.8%)
753.88M
est: 755.00M (-0.1%)
892.53M
est: 997.00M (-10.5%)
662.36M
est: 727.00M (-8.9%)
717.24M
est: 881.00M (-18.6%)
1.08B
est: 1.06B (+2.1%)
1.43B
1.37B – 1.48B
+35.0% YoY
1.84B
1.54B – 2.15B
+29.2% YoY
EBITDA
163.12M
est.
168.86M
est.
161.02M
est.
120.35M
est.
158.16M
est: 131.46M (+20.3%)
160.41M
est: 127.11M (+26.2%)
183.26M
est: 139.79M (+31.1%)
289.38M
est: 184.60M (+56.8%)
85.48M
est: 134.60M (-36.5%)
-7.95M
est: 168.07M (-104.7%)
289.90M
est: 201.65M (+43.8%)
272.24M
261.75M – 282.73M
+35.0% YoY
351.79M
294.18M – 409.41M
+29.2% YoY
EBIT
40.62M
est.
42.05M
est.
40.10M
est.
29.97M
est.
78.26M
est: 32.74M (+139.1%)
69.13M
est: 31.65M (+118.4%)
102.77M
est: 34.81M (+195.2%)
191.23M
est: 45.97M (+316.0%)
-32.26M
est: 33.52M (-196.2%)
-126.00M
est: 50.65M (-348.8%)
173.75M
est: 60.76M (+186.0%)
82.03M
78.87M – 85.19M
+35.0% YoY
106.00M
88.64M – 123.37M
+29.2% YoY
Net Income
136.35M
est.
112.61M
est.
118.87M
est.
59.53M
est.
69.26M
est: 75.17M (-7.9%)
65.88M
est: 30.18M (+118.3%)
87.62M
est: 100.84M (-13.1%)
157.78M
est: 160.46M (-1.7%)
8.34M
est: 75.44M (-88.9%)
-131.72M
est: 79.93M (-264.8%)
65.29M
est: 42.73M (+52.8%)
323.93M
308.95M – 338.91M
+658.0% YoY
497.37M
400.03M – 594.71M
+53.5% YoY
SGA
161.90M
est.
167.59M
est.
159.81M
est.
119.45M
est.
124.64M
est: 130.47M (-4.5%)
125.03M
est: 126.15M (-0.9%)
131.31M
est: 138.74M (-5.4%)
139.12M
est: 183.21M (-24.1%)
124.26M
est: 133.60M (-7.0%)
153.32M
est: 153.13M (+0.1%)
148.56M
est: 183.72M (-19.1%)
248.03M
238.47M – 257.58M
+35.0% YoY
320.50M
268.01M – 372.99M
+29.2% YoY
EPS
3.70
est.
3.06
est.
3.23
est.
1.62
est.
1.90
est: 2.04 (-7.0%)
1.84
est: 0.82 (+124.4%)
2.45
est: 2.74 (-10.6%)
4.34
est: 4.36 (-0.5%)
0.23
est: 2.05 (-88.8%)
-3.58
est: 2.02 (-277.2%)
1.65
est: 1.08 (+52.8%)
8.19
7.81 – 8.57
+658.0% YoY
12.57
10.11 – 15.03
+53.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-28 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-27 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-26 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-25 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-22 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-21 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-20 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-19 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-18 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-15 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-14 B 3/5 1/5 4/5 5/5 4/5 1/5 1/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 B- 3/5 1/5 3/5 4/5 4/5 1/5 2/5
2026-05-06 B- 3/5 1/5 3/5 4/5 4/5 1/5 2/5
2026-05-05 B- 2/5 1/5 3/5 3/5 4/5 1/5 2/5
2026-05-04 B- 2/5 1/5 3/5 3/5 4/5 1/5 2/5
2026-04-30 C+ 2/5 1/5 2/5 3/5 4/5 1/5 2/5
2026-04-29 C+ 2/5 1/5 2/5 3/5 4/5 1/5 2/5
2026-04-28 C+ 2/5 1/5 2/5 3/5 4/5 1/5 2/5
2026-04-27 C+ 2/5 1/5 2/5 3/5 4/5 1/5 2/5
2026-04-24 C+ 2/5 1/5 2/5 3/5 3/5 1/5 2/5
2026-04-23 C+ 2/5 1/5 2/5 3/5 3/5 1/5 2/5
2026-04-22 C+ 2/5 1/5 2/5 3/5 3/5 1/5 2/5
2026-04-21 C+ 2/5 1/5 2/5 4/5 3/5 1/5 2/5
2026-04-20 C+ 2/5 1/5 2/5 4/5 3/5 1/5 2/5
2026-04-17 C+ 2/5 1/5 2/5 4/5 3/5 1/5 2/5
2026-04-16 C+ 2/5 1/5 2/5 4/5 3/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
379.85M
OE per share TTM
9.54
Owner's Yield
1.27%
Maintenance CapEx ratio
26.75%
Maint CapEx / Avg PPE
128.0%

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 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Value ETF DFEV 0.01% 198.5K 0.46%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.01% 542.6K 0.39%
3 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 317.2K 0.29%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 131.8K 0.28%

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
1.95M
Shares Outstanding
39.99M

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
Kevin Wayne Vargason General Manager male
Patrick Chin Vice President of Market Development & Marketing
Paul Ruengrit Pinsukanjana Vice President of Technology
Qi Wang Accounting Supervisor & Chief Financial Officer male
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