Loading...
XTAI
2328
Market cap704mUSD
Jul 14, Last price  
39.80TWD
1D
-1.61%
1Q
3.78%
Jan 2017
61.46%
Name

Pan-International Industrial Corp

Chart & Performance

D1W1MN
P/E
19.90
P/S
0.95
EPS
2.00
Div Yield, %
3.27%
Shrs. gr., 5y
0.07%
Rev. gr., 5y
-3.14%
Revenues
21.82b
-14.88%
11,521,225,00015,172,223,00018,054,916,00014,199,104,00015,601,302,00015,578,722,00017,523,052,00015,460,006,00017,181,487,00018,933,935,00018,412,296,00026,238,360,00027,160,517,00025,600,708,00020,547,713,00024,226,194,00026,257,340,00025,634,258,00021,820,835,000
Net income
1.04b
-17.51%
682,727,0001,070,597,000680,895,000635,122,000330,458,000-241,580,000401,900,000325,443,000209,472,000284,038,0001,098,517,000690,998,0001,185,379,0001,029,323,000663,190,000967,232,0001,322,290,0001,256,710,0001,036,672,000
CFO
973m
-78.05%
216,759,0001,368,645,0001,104,095,0001,822,494,000139,552,000190,344,00065,197,000923,084,0001,697,062,000-258,012,0001,547,130,000-135,076,0001,415,712,0002,464,625,0001,732,547,000197,776,0001,271,228,0004,435,586,000973,456,000
Dividend
Aug 30, 20241.3 TWD/sh
Earnings
Aug 07, 2025

Profile

Pan-International Industrial Corp. provides electronic manufacturing services to technology companies. It offers integrated design and manufacturing services for bulk wires and cables; connector systems; wire harness; cable assemblies; PCBs; PCBAs; and flex-circuit assemblies, as well as plastic injection molding components. The company also provides engineering and logistics services. It serves automotive, communications, portable energy, industrial, healthcare, computing, cloud, consumer, and lifestyle markets. Pan-International Industrial Corp. was founded in 1971 and is headquartered in New Taipei City, Taiwan.
IPO date
Nov 09, 1993
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
21,820,835
-14.88%
25,634,258
-2.37%
26,257,340
8.38%
Cost of revenue
20,536,717
24,033,812
24,436,586
Unusual Expense (Income)
NOPBT
1,284,118
1,600,446
1,820,754
NOPBT Margin
5.88%
6.24%
6.93%
Operating Taxes
264,870
351,959
490,034
Tax Rate
20.63%
21.99%
26.91%
NOPAT
1,019,248
1,248,487
1,330,720
Net income
1,036,672
-17.51%
1,256,710
-4.96%
1,322,290
36.71%
Dividends
(673,850)
(725,685)
(518,346)
Dividend yield
3.14%
3.93%
2.67%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
2,024,949
1,645,725
2,546,738
Long-term debt
474,148
160,447
288,349
Deferred revenue
Other long-term liabilities
38,631
30,128
16,408
Net debt
(6,718,938)
(8,409,419)
(6,364,570)
Cash flow
Cash from operating activities
973,456
4,435,586
1,271,228
CAPEX
(958,497)
(807,817)
(958,816)
Cash from investing activities
(502,292)
(2,025,521)
(1,013,706)
Cash from financing activities
(380,039)
(2,518,646)
177,058
FCF
(984,127)
2,569,326
(775,588)
Balance
Cash
7,707,164
7,390,655
6,723,810
Long term investments
1,510,871
2,824,936
2,475,847
Excess cash
8,126,993
8,933,878
7,886,790
Stockholders' equity
13,054,573
13,945,891
13,367,049
Invested Capital
10,607,510
8,150,929
9,209,732
ROIC
10.87%
14.38%
16.48%
ROCE
6.74%
9.17%
10.44%
EV
Common stock shares outstanding
523,573
520,866
520,949
Price
41.00
15.66%
35.45
-4.96%
37.30
-5.33%
Market cap
21,466,482
16.26%
18,464,700
-4.97%
19,431,398
-5.17%
EV
16,954,362
11,997,093
14,937,130
EBITDA
1,970,771
2,232,224
2,424,246
EV/EBITDA
8.60
5.37
6.16
Interest
65,685
60,407
41,231
Interest/NOPBT
5.12%
3.77%
2.26%