Loading...
XTAI
6120
Market cap235mUSD
Jun 13, Last price  
10.45TWD
1D
-3.24%
1Q
-25.62%
Jan 2017
-18.04%
IPO
-31.25%
Name

Darwin Precisions Corp

Chart & Performance

D1W1MN
P/E
37.19
P/S
0.33
EPS
0.28
Div Yield, %
0.96%
Shrs. gr., 5y
3.49%
Rev. gr., 5y
5.66%
Revenues
20.87b
+17.46%
20,096,376,00022,909,862,00016,582,617,00019,944,436,00025,071,519,00024,535,443,00021,177,923,00016,910,703,00043,817,653,00041,172,141,00032,890,796,00027,927,875,00021,362,170,00015,851,885,00014,290,244,00020,284,221,00014,465,590,00017,769,982,00020,872,571,000
Net income
187m
+63.11%
570,857,000-117,109,000-850,997,000677,546,0001,028,676,000357,368,000105,811,000-861,448,0001,290,190,000-425,249,000244,163,000385,277,000321,898,000-190,141,000-1,240,799,000-649,231,000125,664,000114,659,000187,021,000
CFO
2.02b
+534.69%
1,185,427,000122,125,0001,114,081,000-593,415,0003,069,049,0001,707,719,0002,231,392,000130,569,0002,410,964,0001,195,309,0001,783,393,000952,378,0001,078,523,0001,005,661,000-274,899,000722,858,000-162,526,000317,808,0002,017,109,000
Dividend
Jul 18, 20240.1 TWD/sh
Earnings
Jul 28, 2025

Profile

Darwin Precisions Corporation engages in the research and development, manufacture, and sale of optronic technology products and precision components, and LCD monitor and modules in Taiwan. The company offers optronic products, including back light units, modules in back light, hinge up, and lamination products; and lighting application products, such as LED panel lights, LED cabinet base lights, and light guide plates. In addition, it offers optical grade PMMA sheets and cover lens; and precision metal stamping parts, including back covers, front bezels, and shielding covers. Its products are used in LCD TVs, personal monitors, notebook computers, and automotive displays. The company was formerly known as Forhouse Corporation and changed its name to Darwin Precisions Corporation in 2015. Darwin Precisions Corporation was founded in 1989 and is headquartered in Hsinchu City, Taiwan.
URL
https://www.darwinprecisions.com/zh-tw
IPO date
Jan 04, 2002
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
20,872,571
17.46%
17,769,982
22.84%
14,465,590
-28.69%
Cost of revenue
21,020,226
18,047,403
15,614,944
Unusual Expense (Income)
NOPBT
(147,655)
(277,421)
(1,149,354)
NOPBT Margin
Operating Taxes
291,095
(136,794)
263,444
Tax Rate
NOPAT
(438,750)
(140,627)
(1,412,798)
Net income
187,021
63.11%
114,659
-8.76%
125,664
-119.36%
Dividends
(66,555)
(101,970)
Dividend yield
0.66%
1.14%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
525,072
907,211
300,794
Long-term debt
1,221,307
2,006,182
3,787,843
Deferred revenue
15,210
Other long-term liabilities
155,999
95,170
93,473
Net debt
(5,332,651)
(4,140,249)
(2,162,327)
Cash flow
Cash from operating activities
2,017,109
317,808
(162,526)
CAPEX
(485,513)
(417,452)
(1,167,579)
Cash from investing activities
(315,804)
2,324,281
(2,100,498)
Cash from financing activities
(1,290,362)
(1,258,084)
294,644
FCF
429,647
1,856,944
(2,106,547)
Balance
Cash
6,675,854
6,202,046
4,298,564
Long term investments
403,176
851,596
1,952,400
Excess cash
6,035,401
6,165,143
5,527,684
Stockholders' equity
7,787,525
6,384,329
7,576,485
Invested Capital
5,482,113
6,095,611
7,874,048
ROIC
ROCE
EV
Common stock shares outstanding
790,150
666,391
665,555
Price
12.75
-4.85%
13.40
52.10%
8.81
-44.94%
Market cap
10,074,412
12.82%
8,929,639
52.29%
5,863,540
-44.94%
EV
4,741,762
4,789,390
3,986,879
EBITDA
749,032
648,494
(184,299)
EV/EBITDA
6.33
7.39
Interest
39,710
57,204
45,317
Interest/NOPBT