Loading...
XTAI4994
Market cap205mUSD
Dec 23, Last price  
101.00TWD
1D
1.30%
1Q
-13.30%
Jan 2017
-10.75%
IPO
69.15%
Name

X-Legend Entertainment Co Ltd

Chart & Performance

D1W1MN
XTAI:4994 chart
P/E
42.96
P/S
4.13
EPS
2.35
Div Yield, %
0.00%
Shrs. gr., 5y
-3.47%
Rev. gr., 5y
9.19%
Revenues
1.62b
-12.70%
152,914,000416,109,000879,151,0001,012,518,0001,202,961,0001,474,037,0001,239,382,000964,282,000860,981,0001,045,896,0003,711,839,0003,246,437,0002,897,662,0001,859,889,0001,623,649,000
Net income
156m
+195.49%
-4,605,00095,114,000301,725,000324,502,000300,334,000351,444,00029,686,000-108,553,000-283,150,000-287,393,000495,834,000432,923,000136,519,00052,821,000156,081,000
CFO
31m
-87.84%
44,801,000117,557,000438,099,000298,019,000247,783,000329,514,00049,458,000-168,311,000-153,068,000-260,738,000874,584,000303,904,000-301,784,000255,192,00031,043,000
Dividend
Jun 18, 20244 TWD/sh
Earnings
Feb 27, 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,623,649
-12.70%
1,859,889
-35.81%
2,897,662
-10.74%
Cost of revenue
1,486,262
1,761,064
2,562,078
Unusual Expense (Income)
NOPBT
137,387
98,825
335,584
NOPBT Margin
8.46%
5.31%
11.58%
Operating Taxes
7,030
6,540
6,040
Tax Rate
5.12%
6.62%
1.80%
NOPAT
130,357
92,285
329,544
Net income
156,081
195.49%
52,821
-61.31%
136,519
-68.47%
Dividends
(165,959)
(331,917)
Dividend yield
3.67%
4.61%
Proceeds from repurchase of equity
(442,556)
BB yield
7.80%
Debt
Debt current
39,055
65,857
64,679
Long-term debt
102,277
266,233
470,129
Deferred revenue
631
2,102
2,433
Other long-term liabilities
Net debt
(1,185,636)
(1,486,153)
(1,095,872)
Cash flow
Cash from operating activities
31,043
255,192
(301,784)
CAPEX
(17,660)
(9,260)
(6,536)
Cash from investing activities
(15,614)
(11,503)
(14,158)
Cash from financing activities
(506,711)
(64,802)
(61,398)
FCF
221,600
166,618
389,115
Balance
Cash
1,241,725
1,733,020
1,554,142
Long term investments
85,243
85,223
76,538
Excess cash
1,245,786
1,725,249
1,485,797
Stockholders' equity
901,126
1,242,777
1,355,517
Invested Capital
341,264
438,088
539,784
ROIC
33.45%
18.87%
58.75%
ROCE
11.06%
5.88%
17.70%
EV
Common stock shares outstanding
92,752
66,420
66,443
Price
61.20
-10.22%
68.17
-37.07%
108.33
-15.48%
Market cap
5,676,422
25.37%
4,527,851
-37.09%
7,197,813
-15.56%
EV
4,490,786
3,041,698
6,101,941
EBITDA
197,652
162,700
403,786
EV/EBITDA
22.72
18.70
15.11
Interest
2,496
4,638
6,018
Interest/NOPBT
1.82%
4.69%
1.79%