Loading...
XTAI6625
Market cap129mUSD
Dec 25, Last price  
86.70TWD
1D
0.93%
1Q
0.70%
IPO
-56.78%
Name

B'IN Live Co Ltd

Chart & Performance

D1W1MN
XTAI:6625 chart
P/E
14.37
P/S
1.66
EPS
6.03
Div Yield, %
0.00%
Shrs. gr., 5y
4.22%
Rev. gr., 5y
12.44%
Revenues
2.56b
+96.41%
380,177,000616,870,000790,565,0001,110,545,0001,423,593,0001,217,045,000795,225,000838,370,0001,302,644,0002,558,560,000
Net income
295m
P
38,346,00017,018,00037,785,00041,752,00085,713,0005,788,000-131,861,000-92,890,000-19,475,000294,797,000
CFO
429m
+59.41%
74,060,00043,262,00094,131,000100,510,000196,113,00090,542,00075,323,000-8,731,000269,349,000429,358,000
Dividend
Jul 18, 20243.85 TWD/sh
Earnings
Jun 18, 2025

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.
URL
http://www.bin-live.com/
IPO date
Mar 29, 2017
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,558,560
96.41%
1,302,644
55.38%
838,370
5.43%
Cost of revenue
2,284,913
1,305,644
920,524
Unusual Expense (Income)
NOPBT
273,647
(3,000)
(82,154)
NOPBT Margin
10.70%
Operating Taxes
43,325
(1,599)
454
Tax Rate
15.83%
NOPAT
230,322
(1,401)
(82,608)
Net income
294,797
-1,613.72%
(19,475)
-79.03%
(92,890)
-29.55%
Dividends
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
21,408
25,136
45,570
Long-term debt
132,374
146,552
140,854
Deferred revenue
(335)
(1,213)
Other long-term liabilities
335
1,213
Net debt
(613,335)
(359,129)
(242,171)
Cash flow
Cash from operating activities
429,358
269,349
(8,731)
CAPEX
(192,379)
(90,152)
(75,337)
Cash from investing activities
(182,968)
(90,520)
(109,971)
Cash from financing activities
(24,693)
(47,956)
(20,941)
FCF
161,201
(1,833)
(55,591)
Balance
Cash
679,795
489,504
354,847
Long term investments
87,322
41,313
73,748
Excess cash
639,189
465,685
386,676
Stockholders' equity
736,794
401,740
364,041
Invested Capital
298,849
246,477
316,797
ROIC
84.47%
ROCE
29.14%
EV
Common stock shares outstanding
48,834
44,060
43,997
Price
99.50
142.09%
41.10
23.42%
33.30
3.26%
Market cap
4,859,033
168.33%
1,810,866
23.60%
1,465,100
16.21%
EV
4,241,146
1,451,829
1,230,049
EBITDA
396,834
104,211
19,728
EV/EBITDA
10.69
13.93
62.35
Interest
1,808
1,883
2,197
Interest/NOPBT
0.66%