Loading...
XTAI
2485
Market cap123mUSD
Jul 15, Last price  
11.40TWD
1D
0.44%
1Q
-1.30%
Jan 2017
-65.92%
Name

Zinwell Corp

Chart & Performance

D1W1MN
P/E
P/S
1.39
EPS
Div Yield, %
Shrs. gr., 5y
Rev. gr., 5y
-19.62%
Revenues
2.61b
-55.12%
5,723,189,00010,138,187,0009,675,652,0009,167,810,0009,332,213,00010,652,846,0007,848,570,0008,373,594,0007,687,767,00011,256,992,00013,281,769,0008,669,940,0007,771,558,0007,779,711,0007,937,362,0006,277,543,0006,582,035,0005,816,835,0002,610,480,000
Net income
-717m
L+893.36%
746,533,0001,976,750,0001,554,354,0001,126,611,0001,028,047,000896,705,000512,879,000773,690,000606,052,000843,830,000531,090,00031,104,000296,660,000-127,716,000-156,171,000-370,976,000-67,361,000-72,130,000-716,512,000
CFO
560m
-58.65%
780,832,0001,708,915,0001,684,480,000-534,848,0003,148,342,000869,831,000850,964,000711,701,000934,741,000255,411,000443,204,000539,660,000-865,650,000426,788,000994,947,000-560,200,000-739,804,0001,353,566,000559,756,000
Dividend
Aug 01, 20190.5 TWD/sh
Earnings
Aug 04, 2025

Profile

Zinwell Corporation manufactures and sells digital cable/satellite/terrestrial receiving, broadcast and broadband communication, IPTV receiving, and wireless equipment in Taiwan. The company offers satellite and terrestrial products, such as digital channel stacking switches, low-noise block downconverters, and headend systems; digital home entertainment products, including wireless video senders, set top boxes, soundboxes, and soundbars; and residential broadband products, such as G.hn, G.fast, Wi-Fi, and MoCA, as well as 5G, 4G, IoT, and mmWave solutions. It also provides CATV/MATV transmission products consisting of optoelectronics, CATV outdoor amplifiers, CATV outdoor passives, CATV/MATV indoor amplifiers, CATV/MATV indoor passive devices, and satellite TV distribution devices. The company was incorporated in 1981 and is headquartered in New Taipei City, Taiwan.
IPO date
Nov 20, 1999
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
2,610,480
-55.12%
5,816,835
-11.63%
6,582,035
4.85%
Cost of revenue
3,468,988
5,946,489
6,848,342
Unusual Expense (Income)
NOPBT
(858,508)
(129,654)
(266,307)
NOPBT Margin
Operating Taxes
26,796
17,937
45,139
Tax Rate
NOPAT
(885,304)
(147,591)
(311,446)
Net income
(716,512)
893.36%
(72,130)
7.08%
(67,361)
-81.84%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
53,553
479,023
572,768
Long-term debt
627
5,485
5,830
Deferred revenue
Other long-term liabilities
29,159
81,840
97,415
Net debt
(1,374,561)
(1,679,764)
(259,137)
Cash flow
Cash from operating activities
559,756
1,353,566
(739,804)
CAPEX
(93,239)
(78,491)
(240,777)
Cash from investing activities
(769,609)
(110,551)
(308,483)
Cash from financing activities
(353,992)
(105,576)
568,644
FCF
364,537
931,493
(998,641)
Balance
Cash
2,128,521
1,983,635
883,606
Long term investments
(699,780)
180,637
(45,871)
Excess cash
1,298,217
1,873,430
508,633
Stockholders' equity
3,697,261
4,301,066
5,933,240
Invested Capital
4,399,197
4,974,903
6,640,709
ROIC
ROCE
EV
Common stock shares outstanding
317,736
317,689
317,740
Price
15.60
-29.09%
22.00
29.03%
17.05
-22.15%
Market cap
4,956,676
-29.08%
6,989,158
29.01%
5,417,467
-22.13%
EV
3,779,705
5,520,418
5,461,180
EBITDA
(623,184)
220,113
17,771
EV/EBITDA
25.08
307.31
Interest
16,245
9,669
557
Interest/NOPBT