Loading...
XTAI
2423
Market cap221mUSD
Jul 15, Last price  
44.85TWD
1D
1.24%
1Q
0.11%
Jan 2017
131.78%
IPO
270.05%
Name

Good Will Instrument Co Ltd

Chart & Performance

D1W1MN
No data to show
P/E
18.53
P/S
2.33
EPS
2.42
Div Yield, %
4.91%
Shrs. gr., 5y
Rev. gr., 5y
1.78%
Revenues
2.79b
-7.80%
1,479,972,0001,876,317,0001,946,793,0001,889,130,0002,095,978,0002,166,790,0002,157,025,0002,205,675,0002,305,783,0002,575,323,0002,552,976,0002,306,140,0002,609,162,0002,885,585,0003,024,731,0002,788,781,000
Net income
351m
-18.01%
119,411,000200,088,000266,833,000114,183,000122,036,000177,172,000232,348,000254,994,000284,052,000343,525,000312,096,000199,070,000289,537,000403,724,000428,271,000351,131,000
CFO
501m
-8.68%
239,026,000217,452,00068,747,0006,801,000158,502,00069,484,000181,746,000281,572,000348,415,000298,284,000233,573,000483,407,000437,690,000158,896,000548,138,000500,568,000
Dividend
Jun 20, 20242.2 TWD/sh

Profile

Good Will Instrument Co., Ltd. manufactures and markets electrical test and measurement instruments for educational and industrial manufacturing markets. The company offers handheld oscilloscopes, digital storage oscilloscopes, and oscilloscope training kits; spectrum analyzers, RF training systems, and EMI solution packages; and signal generators comprising arbitrary function, RF signal, DDS function, and analog function generators, as well as other signal sources. It also provides DC and AC power supplies, and DC and AC/DC electronic loads; bench-top and hand-held digital multi-meters, and digital clamp meters; LCR meters; safety, leakage current, and AC ground bond testers, as well as multiplex scanner boxes; and other meters comprising DC milli-Ohm meters, AC power meters, digital IC testers, precision current shunt and automatic distortion meter, AC millvolt meters, frequency counters, battery meters, and logic probe and pulsers. In addition, the company offers accessories, such as oscilloscope, function generator, spectrum analyzer, power and load, and T & M accessories; and power electronic modules and training systems. It sells its products in approximately 80 countries worldwide. Good Will Instrument Co., Ltd. was founded in 1975 and is headquartered in New Taipei City, Taiwan.
IPO date
Sep 11, 2000
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
2,788,781
-7.80%
3,024,731
4.82%
2,885,585
10.59%
Cost of revenue
2,369,498
2,478,343
2,434,433
Unusual Expense (Income)
NOPBT
419,283
546,388
451,152
NOPBT Margin
15.03%
18.06%
15.63%
Operating Taxes
94,944
126,882
126,545
Tax Rate
22.64%
23.22%
28.05%
NOPAT
324,339
419,506
324,607
Net income
351,131
-18.01%
428,271
6.08%
403,724
39.44%
Dividends
(319,104)
(290,095)
(217,571)
Dividend yield
5.32%
5.23%
5.39%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
45,057
205,645
419,489
Long-term debt
46,809
49,903
27,781
Deferred revenue
Other long-term liabilities
31,767
67,069
76,124
Net debt
(448,010)
(326,616)
(225,010)
Cash flow
Cash from operating activities
500,568
548,138
158,896
CAPEX
(63,583)
(55,489)
(54,420)
Cash from investing activities
(50,692)
(78,791)
(27,609)
Cash from financing activities
(507,494)
(524,824)
(7,503)
FCF
613,997
414,176
(25,220)
Balance
Cash
611,814
668,626
639,471
Long term investments
(71,938)
(86,462)
32,809
Excess cash
400,437
430,927
528,001
Stockholders' equity
2,313,155
2,332,197
2,629,764
Invested Capital
2,503,010
2,600,307
2,533,255
ROIC
12.71%
16.34%
13.55%
ROCE
14.05%
17.47%
14.39%
EV
Common stock shares outstanding
146,109
146,228
146,651
Price
41.05
8.17%
37.95
38.00%
27.50
-4.68%
Market cap
5,997,765
8.08%
5,549,353
37.60%
4,032,902
-4.39%
EV
5,549,755
5,222,737
3,807,892
EBITDA
509,324
632,601
534,056
EV/EBITDA
10.90
8.26
7.13
Interest
3,041
5,380
3,778
Interest/NOPBT
0.73%
0.98%
0.84%