Loading...
XTAI
6117
Market cap295mUSD
Jun 13, Last price  
95.40TWD
1D
-2.75%
1Q
-2.85%
Jan 2017
622.73%
IPO
108.47%
Name

In Win Development Inc

Chart & Performance

D1W1MN
XTAI:6117 chart
No data to show
P/E
23.70
P/S
3.03
EPS
4.03
Div Yield, %
—
Shrs. gr., 5y
0.46%
Rev. gr., 5y
6.93%
Revenues
2.88b
+21.69%
3,048,961,0003,585,155,0003,518,758,0003,058,033,0003,152,587,0002,987,845,0002,120,515,0002,222,161,0001,923,207,0001,935,693,0002,061,734,0002,202,994,0002,311,434,0002,397,664,0002,368,855,0002,882,727,000
Net income
368m
+306.52%
-31,302,00053,863,00073,801,000-38,435,00020,475,00037,982,000-233,331,000-169,580,000283,657,000-190,950,000-159,456,000-91,303,000-100,113,00054,729,00090,626,000368,414,000
CFO
543m
+20.74%
675,303,00093,640,000352,487,00032,282,000219,373,000-11,749,000-8,591,000-28,361,000530,969,000-401,952,00039,223,000121,372,000-57,263,000349,085,000449,808,000543,077,000
Dividend
Jul 25, 20181.2 TWD/sh

Profile

In Win Development Inc. manufactures and sells computer chassis, server, power supply, and cloud computing products worldwide. It offers gaming chassis, gaming and PC power supplies, IPC/servers, and peripherals, such as gaming mousepads and headphone hangers, as well as cooling fans. The company also offers its products online. In Win Development Inc. was founded in 1985 and is based in Taoyuan, Taiwan.
URL
http://www.in-win.com.tw
IPO date
Dec 10, 2001
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
2,882,727
21.69%
2,368,855
-1.20%
2,397,664
3.73%
Cost of revenue
2,532,926
2,244,920
2,386,260
Unusual Expense (Income)
NOPBT
349,801
123,935
11,404
NOPBT Margin
12.13%
5.23%
0.48%
Operating Taxes
1,379
5,227
173
Tax Rate
0.39%
4.22%
1.52%
NOPAT
348,422
118,708
11,231
Net income
368,414
306.52%
90,626
65.59%
54,729
-154.67%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
332,239
798,311
915,246
Long-term debt
1,448,376
953,572
1,087,570
Deferred revenue
320
1,116
Other long-term liabilities
30,445
16,309
17,439
Net debt
1,120,078
1,082,941
1,428,951
Cash flow
Cash from operating activities
543,077
449,808
349,085
CAPEX
(335,040)
(108,516)
(180,778)
Cash from investing activities
(490,478)
(110,825)
(173,554)
Cash from financing activities
(93,051)
(250,293)
(192,547)
FCF
(42,722)
323,737
139,556
Balance
Cash
660,537
660,399
573,713
Long term investments
8,543
152
Excess cash
516,401
550,499
453,982
Stockholders' equity
1,266,447
651,074
662,581
Invested Capital
2,922,857
2,362,227
2,572,451
ROIC
13.19%
4.81%
0.43%
ROCE
10.16%
4.25%
0.38%
EV
Common stock shares outstanding
90,691
88,650
88,650
Price
91.80
19.69%
76.70
453.79%
13.85
-27.86%
Market cap
8,325,476
22.44%
6,799,455
453.79%
1,227,802
-27.86%
EV
9,449,846
7,886,809
2,663,436
EBITDA
590,203
323,902
200,020
EV/EBITDA
16.01
24.35
13.32
Interest
37,519
35,815
29,612
Interest/NOPBT
10.73%
28.90%
259.66%