Loading...
XTAI2328
Market cap625mUSD
Dec 24, Last price  
39.40TWD
1D
-2.72%
1Q
10.83%
Jan 2017
59.84%
Name

Pan-International Industrial Corp

Chart & Performance

D1W1MN
XTAI:2328 chart
P/E
16.25
P/S
0.80
EPS
2.42
Div Yield, %
3.55%
Shrs. gr., 5y
-0.06%
Rev. gr., 5y
-1.15%
Revenues
25.63b
-2.37%
11,521,225,00015,172,223,00018,054,916,00014,199,104,00015,601,302,00015,578,722,00017,523,052,00015,460,006,00017,181,487,00018,933,935,00018,412,296,00026,238,360,00027,160,517,00025,600,708,00020,547,713,00024,226,194,00026,257,340,00025,634,258,000
Net income
1.26b
-4.96%
682,727,0001,070,597,000680,895,000635,122,000330,458,000-241,580,000401,900,000325,443,000209,472,000284,038,0001,098,517,000690,998,0001,185,379,0001,029,323,000663,190,000967,232,0001,322,290,0001,256,710,000
CFO
4.44b
+248.92%
216,759,0001,368,645,0001,104,095,0001,822,494,000139,552,000190,344,00065,197,000923,084,0001,697,062,000-258,012,0001,547,130,000-135,076,0001,415,712,0002,464,625,0001,732,547,000197,776,0001,271,228,0004,435,586,000
Dividend
Aug 30, 20241.3 TWD/sh
Earnings
Feb 21, 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.
URL
https://www.panpi.com.tw/dashboard/
IPO date
Nov 09, 1993
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
25,634,258
-2.37%
26,257,340
8.38%
24,226,194
17.90%
Cost of revenue
24,033,812
24,436,586
22,840,307
Unusual Expense (Income)
NOPBT
1,600,446
1,820,754
1,385,887
NOPBT Margin
6.24%
6.93%
5.72%
Operating Taxes
351,959
490,034
386,828
Tax Rate
21.99%
26.91%
27.91%
NOPAT
1,248,487
1,330,720
999,059
Net income
1,256,710
-4.96%
1,322,290
36.71%
967,232
45.85%
Dividends
(725,685)
(518,346)
(336,925)
Dividend yield
3.93%
2.67%
1.64%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,645,725
2,546,738
1,172,942
Long-term debt
160,447
288,349
252,355
Deferred revenue
Other long-term liabilities
30,128
16,408
19,036
Net debt
(8,409,419)
(6,364,570)
(7,965,520)
Cash flow
Cash from operating activities
4,435,586
1,271,228
197,776
CAPEX
(807,817)
(958,816)
(624,820)
Cash from investing activities
(2,025,521)
(1,013,706)
(406,341)
Cash from financing activities
(2,518,646)
177,058
(963,441)
FCF
2,569,326
(775,588)
(1,148,416)
Balance
Cash
7,390,655
6,723,810
6,253,121
Long term investments
2,824,936
2,475,847
3,137,696
Excess cash
8,933,878
7,886,790
8,179,507
Stockholders' equity
13,945,891
13,367,049
12,691,597
Invested Capital
8,150,929
9,209,732
6,940,270
ROIC
14.38%
16.48%
17.31%
ROCE
9.17%
10.44%
8.99%
EV
Common stock shares outstanding
520,866
520,949
520,079
Price
35.45
-4.96%
37.30
-5.33%
39.40
53.61%
Market cap
18,464,700
-4.97%
19,431,398
-5.17%
20,491,113
53.40%
EV
11,997,093
14,937,130
14,208,166
EBITDA
2,232,224
2,424,246
1,803,177
EV/EBITDA
5.37
6.16
7.88
Interest
60,407
41,231
12,892
Interest/NOPBT
3.77%
2.26%
0.93%