Loading...
XTAI
3231
Market cap7.15bUSD
Apr 08, Last price  
81.90TWD
1D
-9.90%
1Q
-23.81%
Jan 2017
247.92%
Name

Wistron Corp

Chart & Performance

D1W1MN
P/E
13.57
P/S
0.23
EPS
6.03
Div Yield, %
3.17%
Shrs. gr., 5y
0.23%
Rev. gr., 5y
3.62%
Revenues
1.05t
+21.01%
221,053,807,000286,754,433,000445,117,684,000546,665,689,000615,184,843,000658,366,685,000657,844,614,000624,009,073,000592,346,734,000623,273,988,000659,908,231,000836,081,023,000889,536,347,000878,255,078,000845,011,844,000862,082,848,000984,619,156,000867,057,007,0001,049,255,781,000
Net income
17.45b
+52.08%
5,326,873,0006,605,450,0006,877,929,0009,134,636,00012,030,342,0009,065,028,0006,666,431,0005,751,341,0003,578,536,0001,334,094,0002,961,101,0003,885,516,0004,908,472,0009,726,243,00012,907,896,00014,727,811,00019,017,547,00011,471,616,00017,445,591,000
CFO
5.75b
-88.08%
7,723,577,000-5,583,883,00014,907,194,00013,289,311,0007,662,409,00011,080,787,00012,741,319,0009,134,550,000-7,462,402,00015,745,212,00045,358,274,000-13,138,986,0004,156,087,00018,595,562,000-10,669,441,000-21,535,909,00053,440,016,00048,219,022,0005,749,828,000
Dividend
Jun 25, 20242.59905 TWD/sh
Earnings
May 08, 2025

Profile

Wistron Corporation, together with its subsidiaries, provides design, manufacturing, testing, and after-sales services for information and communication technology products. The company engages in the research, development, design, manufacture, testing, and sale of desktop computers, notebook computers, motherboards, servers, system platforms, high-speed and multi-function multiple-CPU computer systems, multi-media computers, network computers, consumer-type computers and special computers, microprocessors, CD-ROMs, PDAs, panel PCs, pocket computers, and interface cards. The company also offers video and internet telephones, video conferencing equipment, and telecommunication equipment; digital satellite TV receivers, set-top boxes, digital video decoders, and multi-media appliance products; digital cameras, CD-ROM drives, and DVD-ROM drives; wireless receiver products comprising mobile phones, wireless LAN cards, and Bluetooth communication modules; and LCD TVs and other electronic audio and visual products. In addition, it designs and merchandises computer software and programs; recycles electronic waste; and offers in vitro diagnostic devices, therapeutic equipment, intelligent assistive devices, diagnostic x-ray units, physiological signal diagnostic devices, and medical date systems. Further, the company is involved in the manufacturing, processing, and selling of electronic products for automobiles; maintenance and cleaning of electronics products; and import and export trade operations. It operates in the United States, China, Europe, and internationally. The company was incorporated in 2001 and is headquartered in Taipei, Taiwan.
URL
https://www.wistron.com/
IPO date
Aug 19, 2003
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
1,049,255,781
21.01%
867,057,007
-11.94%
984,619,156
14.21%
Cost of revenue
1,010,277,255
839,666,750
957,147,012
Unusual Expense (Income)
NOPBT
38,978,526
27,390,257
27,472,144
NOPBT Margin
3.71%
3.16%
2.79%
Operating Taxes
9,339,245
6,055,409
5,693,367
Tax Rate
23.96%
22.11%
20.72%
NOPAT
29,639,281
21,334,848
21,778,777
Net income
17,445,591
52.08%
11,471,616
-39.68%
19,017,547
29.13%
Dividends
(7,461,546)
(7,400,801)
(6,257,467)
Dividend yield
2.46%
2.60%
7.32%
Proceeds from repurchase of equity
813,645
567,700
113,255
BB yield
-0.27%
-0.20%
-0.13%
Debt
Debt current
88,434,812
101,225,504
121,880,656
Long-term debt
57,900,305
37,014,361
28,587,393
Deferred revenue
Other long-term liabilities
1,013,324
1,758,181
2,363,198
Net debt
45,346,051
38,728,573
68,875,055
Cash flow
Cash from operating activities
5,749,828
48,219,022
53,440,016
CAPEX
(16,592,661)
(12,961,260)
(14,452,713)
Cash from investing activities
(20,093,942)
(14,664,660)
(16,739,185)
Cash from financing activities
12,854,958
(23,204,648)
(48,366,266)
FCF
(22,553,658)
131,995,615
(74,471,443)
Balance
Cash
84,825,470
80,661,851
85,003,362
Long term investments
16,163,596
18,849,441
(3,410,368)
Excess cash
48,526,277
56,158,442
32,362,036
Stockholders' equity
133,542,895
107,560,606
105,453,837
Invested Capital
277,202,703
206,964,246
233,985,432
ROIC
12.24%
9.68%
9.37%
ROCE
11.86%
10.32%
10.25%
EV
Common stock shares outstanding
2,912,453
2,884,650
2,909,007
Price
104.00
5.48%
98.60
235.37%
29.40
0.86%
Market cap
302,895,069
6.49%
284,426,490
232.57%
85,524,806
2.12%
EV
402,238,974
362,971,753
176,670,268
EBITDA
50,224,891
39,735,417
38,947,255
EV/EBITDA
8.01
9.13
4.54
Interest
8,017,505
8,757,247
5,988,155
Interest/NOPBT
20.57%
31.97%
21.80%