Loading...
XTAI
4934
Market cap80mUSD
May 20, Last price  
10.80TWD
1D
-0.92%
1Q
-22.86%
Jan 2017
-25.26%
IPO
-19.70%
Name

Tainergy Tech Co Ltd

Chart & Performance

D1W1MN
XTAI:4934 chart
P/E
—
P/S
6.61
EPS
—
Div Yield, %
—
Shrs. gr., 5y
2.11%
Rev. gr., 5y
-30.87%
Revenues
368m
-82.86%
1,486,316,0004,605,518,0003,949,546,0003,740,880,0005,147,861,0006,553,928,0007,825,338,0007,343,091,0005,966,344,0002,727,097,0002,328,813,0002,193,597,0001,583,558,0002,221,436,0002,145,121,999367,746,000
Net income
-467m
L+1,532.51%
-90,434,000517,663,000-603,104,000-1,453,619,000218,534,000175,184,000333,260,000-293,953,000-951,849,000-1,844,186,000-484,003,000-5,340,000-926,557,000-36,735,000-28,577,000-466,522,000
CFO
-244m
L
417,769,000690,548,000-595,426,000-99,490,000838,052,000582,871,000821,015,000224,682,000194,322,000-312,606,000415,681,000484,303,000-837,458,000171,841,000450,785,000-243,712,000
Dividend
Jul 13, 20160.5269 TWD/sh

Profile

Tainergy Tech Co., Ltd. designs, develops, manufactures, and markets solar cells in Taiwan. It offers solar energy application systems, including solar refrigerator, pumping, air conditioner, and deionized water systems; multi-crystalline and mono-crystalline silicon solar cells; solar modules with build in Li-NMC batteries; solar modules for briefcase, folding, flexible, and light weight solar panel applications; solar power storage systems; domestic back-up power systems, such as power unit, energy storage system, power walker, and portable power station; and solar power bricks. The company was founded in 2007 and is headquartered in Taipei, Taiwan.
URL
http://www.tainergy.com/
IPO date
Mar 10, 2010
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
367,746
-82.86%
2,145,122
-3.44%
2,221,436
40.28%
Cost of revenue
863,943
2,283,194
2,394,577
Unusual Expense (Income)
NOPBT
(496,197)
(138,072)
(173,141)
NOPBT Margin
Operating Taxes
111
(188)
(16)
Tax Rate
NOPAT
(496,308)
(137,884)
(173,125)
Net income
(466,522)
1,532.51%
(28,577)
-22.21%
(36,735)
-96.04%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
128,299
250,644
183,528
Long-term debt
118,444
175,701
267,328
Deferred revenue
58,779
58,665
61,759
Other long-term liabilities
22,795
21,563
15,129
Net debt
(597,203)
(1,000,041)
(622,048)
Cash flow
Cash from operating activities
(243,712)
450,785
171,841
CAPEX
(250,005)
(181,880)
(206,885)
Cash from investing activities
(99,191)
(449,903)
(188,720)
Cash from financing activities
113,915
20,437
140,321
FCF
(99,016)
(33,980)
(119,993)
Balance
Cash
678,865
948,467
1,017,437
Long term investments
165,081
477,919
55,467
Excess cash
825,559
1,319,130
961,832
Stockholders' equity
1,798,878
1,884,002
2,184,625
Invested Capital
1,173,228
1,417,837
1,977,225
ROIC
ROCE
EV
Common stock shares outstanding
224,500
225,000
225,000
Price
13.50
-50.64%
27.35
-1.62%
27.80
-29.97%
Market cap
3,030,750
-50.75%
6,153,750
-1.62%
6,255,000
-23.45%
EV
2,448,447
5,332,065
6,415,610
EBITDA
(309,630)
100,944
74,443
EV/EBITDA
52.82
86.18
Interest
10,046
9,267
22,996
Interest/NOPBT