Loading...
XTAI
6416
Market cap218mUSD
Jul 10, Last price  
87.00TWD
1D
-0.23%
1Q
3.94%
Jan 2017
-19.44%
IPO
89.13%
Name

Caswell Inc

Chart & Performance

D1W1MN
No data to show
P/E
19.33
P/S
1.50
EPS
4.50
Div Yield, %
3.22%
Shrs. gr., 5y
1.63%
Rev. gr., 5y
-0.82%
Revenues
4.25b
+4.19%
1,888,759,0002,034,885,0002,269,795,0002,186,044,0002,690,587,0003,544,066,0003,665,136,0004,036,345,0004,247,762,0004,431,795,0005,465,855,0004,673,944,0004,982,672,0004,082,437,0004,253,669,000
Net income
330m
+2.29%
125,050,000119,408,000193,458,000184,626,000228,254,000365,096,000400,599,000336,510,000356,144,000288,980,000372,353,000219,556,000428,332,000322,707,000330,082,000
CFO
50m
-95.15%
-137,993,000146,226,000-18,142,000195,310,00068,099,000452,070,000188,514,000162,980,000-5,947,000220,731,00041,859,000275,400,000406,826,0001,040,965,99950,479,000
Dividend
Jul 29, 20242.8 TWD/sh
Earnings
Aug 11, 2025

Profile

CASwell Inc. engages in the design, engineering, manufacture, and sale of network computing and quality-proved platforms to system integrators, solution, and service providers worldwide. It offers network security and management products, such as 2U, 1U, fanless desktop, desktop, and other core network appliances; cloud computing and data center products, including data center switches and cloud storage servers; network attached storage products for large business, SMB, SOHO/home, and windows applications; and industrial control and automation products comprising industrial firewall and control systems. The company also provides edge/fog computing products, such as SD-WAN/uCPE/vCPE products, X86-based SDN switches, and NFV servers; proprietary, proprietary PoE, network, and POE network adapters; and proprietary acceleration, storage proprietary, and network acceleration modules. CASwell Inc. was founded in 2007 and is headquartered in New Taipei City, Taiwan.
IPO date
Apr 18, 2013
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
4,253,669
4.19%
4,082,437
-18.07%
4,982,672
6.61%
Cost of revenue
3,920,792
3,705,648
4,471,890
Unusual Expense (Income)
NOPBT
332,877
376,789
510,782
NOPBT Margin
7.83%
9.23%
10.25%
Operating Taxes
86,607
88,374
122,985
Tax Rate
26.02%
23.45%
24.08%
NOPAT
246,270
288,415
387,797
Net income
330,082
2.29%
322,707
-24.66%
428,332
95.09%
Dividends
(205,376)
(264,054)
(146,378)
Dividend yield
2.55%
3.57%
2.24%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
198,539
77,420
265,416
Long-term debt
1,306,950
1,347,121
152,794
Deferred revenue
Other long-term liabilities
23,403
19,254
17,512
Net debt
891,130
538,482
(312,949)
Cash flow
Cash from operating activities
50,479
1,040,966
406,826
CAPEX
(46,547)
(542,729)
(15,554)
Cash from investing activities
(54,127)
(640,770)
(198,030)
Cash from financing activities
(195,815)
(389,677)
(185,619)
FCF
(115,112)
(403,509)
274,613
Balance
Cash
556,782
731,151
689,381
Long term investments
57,577
154,908
41,778
Excess cash
401,676
681,937
482,025
Stockholders' equity
1,854,282
2,145,344
2,118,074
Invested Capital
4,265,484
3,812,790
3,288,167
ROIC
6.10%
8.12%
12.16%
ROCE
7.09%
8.33%
13.44%
EV
Common stock shares outstanding
73,265
73,676
75,115
Price
110.00
9.45%
100.50
15.38%
87.10
-12.11%
Market cap
8,059,150
8.84%
7,404,438
13.17%
6,542,516
-11.89%
EV
9,110,012
8,127,967
6,434,424
EBITDA
429,145
468,094
593,758
EV/EBITDA
21.23
17.36
10.84
Interest
22,007
14,396
5,866
Interest/NOPBT
6.61%
3.82%
1.15%