Loading...
XTAI
6443
Market cap257mUSD
Jun 13, Last price  
14.80TWD
1D
-2.95%
1Q
-26.91%
Jan 2017
0.95%
IPO
-48.88%
Name

TSEC Corp

Chart & Performance

D1W1MN
P/E
—
P/S
1.68
EPS
—
Div Yield, %
2.70%
Shrs. gr., 5y
5.40%
Rev. gr., 5y
0.33%
Revenues
4.51b
-45.36%
2,368,066,0004,903,729,0006,269,025,0007,135,177,0007,754,501,0006,635,957,0003,830,638,0004,440,874,0004,623,829,0006,157,192,0009,005,063,0008,260,947,0004,514,018,000
Net income
-600m
L
-700,390,000267,830,000170,546,000171,890,00012,922,000-950,966,000-1,156,660,000-200,415,000-284,866,00046,317,000189,650,000527,268,000-600,253,000
CFO
712m
-48.04%
242,555,000876,667,000634,439,000755,345,000426,711,00029,974,000-110,597,000426,607,000-143,325,000500,909,000172,794,0001,370,696,000712,253,000
Dividend
Aug 19, 20240.4 TWD/sh
Earnings
Aug 05, 2025

Profile

TSEC Corporation engages in the design, manufacture, and sale of solar cells and modules in Taiwan, Japan, the United States, Europe, China, and internationally. It is also involved in power plant construction and operation services; rental of solar power generating equipment; sale of self-generated electricity; and provision of energy technology services. The company was incorporated in 2010 and is headquartered in New Taipei City, Taiwan.
URL
https://www.tsecpv.com/zh-tw/home
IPO date
Sep 19, 2014
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
4,514,018
-45.36%
8,260,947
-8.26%
9,005,063
46.25%
Cost of revenue
4,543,135
7,466,992
8,716,467
Unusual Expense (Income)
NOPBT
(29,117)
793,955
288,596
NOPBT Margin
9.61%
3.20%
Operating Taxes
1,996
(5,356)
(14,225)
Tax Rate
NOPAT
(31,113)
799,311
302,821
Net income
(600,253)
-213.84%
527,268
178.02%
189,650
309.46%
Dividends
(215,477)
(50,219)
Dividend yield
2.63%
0.33%
Proceeds from repurchase of equity
989,150
808,250
BB yield
-6.51%
-5.02%
Debt
Debt current
731,182
952,432
1,493,576
Long-term debt
1,859,354
2,089,388
1,947,611
Deferred revenue
Other long-term liabilities
317,633
312,970
308,794
Net debt
1,122,016
863,543
1,991,320
Cash flow
Cash from operating activities
712,253
1,370,696
172,794
CAPEX
(645,130)
(1,196,177)
(1,302,830)
Cash from investing activities
(628,506)
(1,527,421)
(1,451,047)
Cash from financing activities
(656,633)
516,268
1,063,542
FCF
777,369
(359,681)
(997,411)
Balance
Cash
750,269
1,333,474
837,804
Long term investments
718,251
844,803
612,063
Excess cash
1,242,819
1,765,230
999,614
Stockholders' equity
4,791,450
6,219,233
5,159,036
Invested Capital
8,493,090
9,222,163
8,890,263
ROIC
8.83%
3.73%
ROCE
7.22%
2.92%
EV
Common stock shares outstanding
458,450
518,523
465,920
Price
17.85
-39.08%
29.30
-15.20%
34.55
-18.71%
Market cap
8,183,332
-46.14%
15,192,724
-5.62%
16,097,548
-16.51%
EV
9,308,230
16,059,256
18,088,963
EBITDA
682,607
1,679,549
881,809
EV/EBITDA
13.64
9.56
20.51
Interest
77,648
72,170
80,746
Interest/NOPBT
9.09%
27.98%