Loading...
XTAI
6625
Market cap178mUSD
Jul 18, Last price  
90.60TWD
1D
-4.73%
1Q
28.51%
IPO
-54.83%
Name

B'IN Live Co Ltd

Chart & Performance

D1W1MN
P/E
18.47
P/S
1.67
EPS
4.91
Div Yield, %
4.25%
Shrs. gr., 5y
4.49%
Rev. gr., 5y
20.92%
Revenues
3.15b
+22.97%
380,177,000616,870,000790,565,0001,110,545,0001,423,593,0001,217,045,000795,225,000838,370,0001,302,644,0002,558,560,0003,146,147,000
Net income
284m
-3.52%
38,346,00017,018,00037,785,00041,752,00085,713,0005,788,000-131,861,000-92,890,000-19,475,000294,797,000284,416,000
CFO
676m
+57.37%
74,060,00043,262,00094,131,000100,510,000196,113,00090,542,00075,323,000-8,731,000269,349,000429,358,000675,668,000
Dividend
Jul 18, 20243.85 TWD/sh

Profile

B'in Live Co., Ltd. provides concert production services. The company offers concert visual planning and graphic visual design services; stage and set design services for concerts, theater shows, award ceremonies, banquets/dinners, corporate events, fashion shows, press conferences, galas, private parties, and other events; and song visual design services, including animations, live-action filming, documentary productions, and other services. It also provides integration services for creative marketing, hardware technology, and event resources; and production services, such as script, direction, and program planning and design services. In addition, the company offers engineering services, including engineering the stage lighting, operating the audio console, configuring video equipment, assisting other engineers, and acting as directors and production staff for TV programs; and technical management, and marketing planning services for projects. B'in Live Co., Ltd. is based in Taipei, Taiwan.
IPO date
Mar 29, 2017
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
3,146,147
22.97%
2,558,560
96.41%
1,302,644
55.38%
Cost of revenue
2,832,858
2,284,913
1,305,644
Unusual Expense (Income)
NOPBT
313,289
273,647
(3,000)
NOPBT Margin
9.96%
10.70%
Operating Taxes
67,921
43,325
(1,599)
Tax Rate
21.68%
15.83%
NOPAT
245,368
230,322
(1,401)
Net income
284,416
-3.52%
294,797
-1,613.72%
(19,475)
-79.03%
Dividends
(155,822)
Dividend yield
3.67%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
23,543
21,408
25,136
Long-term debt
103,125
132,374
146,552
Deferred revenue
(335)
Other long-term liabilities
335
Net debt
(982,907)
(613,335)
(359,129)
Cash flow
Cash from operating activities
675,668
429,358
269,349
CAPEX
(120,772)
(192,379)
(90,152)
Cash from investing activities
(116,692)
(182,968)
(90,520)
Cash from financing activities
(181,216)
(24,693)
(47,956)
FCF
256,679
161,201
(1,833)
Balance
Cash
1,107,684
679,795
489,504
Long term investments
1,891
87,322
41,313
Excess cash
952,268
639,189
465,685
Stockholders' equity
825,003
736,794
401,740
Invested Capital
240,546
298,849
246,477
ROIC
90.98%
84.47%
ROCE
29.24%
29.14%
EV
Common stock shares outstanding
48,974
48,834
44,060
Price
86.80
-12.76%
99.50
142.09%
41.10
23.42%
Market cap
4,250,925
-12.51%
4,859,033
168.33%
1,810,866
23.60%
EV
3,269,463
4,241,146
1,451,829
EBITDA
459,608
396,834
104,211
EV/EBITDA
7.11
10.69
13.93
Interest
1,914
1,808
1,883
Interest/NOPBT
0.61%
0.66%