Loading...
XTAI
3686
Market cap43mUSD
May 29, Last price  
17.00TWD
1D
-1.73%
1Q
-8.85%
Jan 2017
-48.41%
IPO
-93.92%
Name

Danen Technology Corp

Chart & Performance

D1W1MN
P/E
—
P/S
15.75
EPS
—
Div Yield, %
—
Shrs. gr., 5y
1.12%
Rev. gr., 5y
-8.04%
Revenues
83m
+101.45%
1,276,770,0003,606,522,0003,869,107,000902,783,0001,011,473,0001,853,771,0001,575,121,0001,370,986,000948,607,000522,534,000125,500,000104,515,000243,740,00044,378,00040,973,00082,540,000
Net income
-4m
L-85.15%
-99,872,000478,916,000-327,361,000-759,906,000-624,268,000-537,100,000-603,838,000-733,644,000-690,750,000-1,846,800,000-201,320,000-153,000,000-21,901,000-30,899,000-29,354,000-4,360,000
CFO
-9m
L
656,000771,015,000-80,594,000-332,756,000-224,028,00019,326,00091,059,00044,509,00011,211,000-275,195,000-62,909,000-39,231,000-43,876,000-115,275,00039,203,000-8,546,000
Dividend
Jul 29, 20110.3247 TWD/sh

Profile

Danen Technology Corporation manufactures and sells solar ingots and wafers for photovoltaic applications worldwide. The company provides multi-crystalline solar wafers, ingots, and bricks; and customized OEM services. It serves solar cell companies. The company was founded in 2007 and is headquartered in Taoyuan, Taiwan.
URL
https://www.danentech.com/
IPO date
Oct 08, 2009
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
82,540
101.45%
40,973
-7.67%
44,378
-81.79%
Cost of revenue
108,446
65,964
74,234
Unusual Expense (Income)
NOPBT
(25,906)
(24,991)
(29,856)
NOPBT Margin
Operating Taxes
(39)
84
Tax Rate
NOPAT
(25,867)
(24,991)
(29,940)
Net income
(4,360)
-85.15%
(29,354)
-5.00%
(30,899)
41.08%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
2,584
2,219
2,186
Long-term debt
13,154
2,219
6,622
Deferred revenue
Other long-term liabilities
Net debt
(213,925)
(673,247)
(102,180)
Cash flow
Cash from operating activities
(8,546)
39,203
(115,275)
CAPEX
(233)
Cash from investing activities
23,910
(71,672)
(401,241)
Cash from financing activities
(2,219)
(2,185)
(2,154)
FCF
(21,119)
13,997
(90,869)
Balance
Cash
470,580
672,745
601,278
Long term investments
(240,917)
4,940
(490,290)
Excess cash
225,536
675,636
108,769
Stockholders' equity
700,422
704,782
734,136
Invested Capital
482,755
31,365
629,771
ROIC
ROCE
EV
Common stock shares outstanding
80,867
76,495
76,495
Price
20.00
47.60%
13.55
-10.56%
15.15
-35.59%
Market cap
1,617,333
56.04%
1,036,507
-10.56%
1,158,899
-35.59%
EV
1,403,408
363,260
1,056,719
EBITDA
(23,532)
(22,728)
(27,386)
EV/EBITDA
Interest
18
51
84
Interest/NOPBT