Loading...
XTAI
4994
Market cap207mUSD
Jun 13, Last price  
92.20TWD
1D
-6.11%
1Q
-11.35%
Jan 2017
-18.53%
IPO
54.41%
Name

X-Legend Entertainment Co Ltd

Chart & Performance

D1W1MN
P/E
19.27
P/S
3.86
EPS
4.78
Div Yield, %
4.34%
Shrs. gr., 5y
0.08%
Rev. gr., 5y
-15.66%
Revenues
1.58b
-2.43%
152,914,000416,109,000879,151,0001,012,518,0001,202,961,0001,474,037,0001,239,382,000964,282,000860,981,0001,045,896,0003,711,839,0003,246,437,0002,897,662,0001,859,889,0001,623,649,0001,584,132,000
Net income
318m
+103.48%
-4,605,00095,114,000301,725,000324,502,000300,334,000351,444,00029,686,000-108,553,000-283,150,000-287,393,000495,834,000432,923,000136,519,00052,821,000156,081,000317,591,000
CFO
102m
+227.78%
44,801,000117,557,000438,099,000298,019,000247,783,000329,514,00049,458,000-168,311,000-153,068,000-260,738,000874,584,000303,904,000-301,784,000255,192,00031,043,000101,754,000
Dividend
Jun 18, 20244 TWD/sh
Earnings
Jul 31, 2025

Profile

X-Legend Entertainment Co., Ltd., together with its subsidiaries, researches, develops, publishes, and markets online and mobile games. The company publishes games in approximately 14 language versions in Taiwan, Hong Kong, Japan, China, North America, Korea, Germany, France, Malaysia, Thailand, Indonesia, Portugal, Spain, Italy, and Russia. It offers multiplayer online games, casual and puzzle games, and data and software services. In addition, the company engages in the international trading, intellectual property rights, and information software service businesses. X-Legend Entertainment Co., Ltd. was incorporated in 2002 and is headquartered in Taipei, Taiwan.
URL
http://www.x-legend.tw/
IPO date
Dec 24, 2010
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
1,584,132
-2.43%
1,623,649
-12.70%
1,859,889
-35.81%
Cost of revenue
1,260,449
1,486,262
1,761,064
Unusual Expense (Income)
NOPBT
323,683
137,387
98,825
NOPBT Margin
20.43%
8.46%
5.31%
Operating Taxes
50,316
7,030
6,540
Tax Rate
15.54%
5.12%
6.62%
NOPAT
273,367
130,357
92,285
Net income
317,591
103.48%
156,081
195.49%
52,821
-61.31%
Dividends
(165,959)
Dividend yield
3.67%
Proceeds from repurchase of equity
(442,556)
BB yield
7.80%
Debt
Debt current
31,611
39,055
65,857
Long-term debt
31,611
102,277
266,233
Deferred revenue
289
631
2,102
Other long-term liabilities
Net debt
(1,235,852)
(1,185,636)
(1,486,153)
Cash flow
Cash from operating activities
101,754
31,043
255,192
CAPEX
(1,091)
(17,660)
(9,260)
Cash from investing activities
(5,343)
(15,614)
(11,503)
Cash from financing activities
(39,055)
(506,711)
(64,802)
FCF
306,752
221,600
166,618
Balance
Cash
1,299,074
1,241,725
1,733,020
Long term investments
85,243
85,223
Excess cash
1,219,867
1,245,786
1,725,249
Stockholders' equity
987,495
901,126
1,242,777
Invested Capital
268,594
341,264
438,088
ROIC
89.65%
33.45%
18.87%
ROCE
25.75%
11.06%
5.88%
EV
Common stock shares outstanding
66,670
92,752
66,420
Price
103.00
68.30%
61.20
-10.22%
68.17
-37.07%
Market cap
6,866,984
20.97%
5,676,422
25.37%
4,527,851
-37.09%
EV
5,631,132
4,490,786
3,041,698
EBITDA
364,260
197,652
162,700
EV/EBITDA
15.46
22.72
18.70
Interest
1,033
2,496
4,638
Interest/NOPBT
0.32%
1.82%
4.69%