Loading...
XTAI
6674
Market cap48mUSD
May 29, Last price  
21.55TWD
1D
9.95%
1Q
-10.21%
IPO
-49.88%
Name

Compal Broadband Networks Inc

Chart & Performance

D1W1MN
XTAI:6674 chart
No data to show
P/E
—
P/S
1.54
EPS
—
Div Yield, %
—
Shrs. gr., 5y
0.34%
Rev. gr., 5y
-19.76%
Revenues
942m
-19.08%
4,012,578,0002,805,291,0005,221,031,0006,817,502,0005,316,086,0002,832,098,0002,704,414,0002,906,921,0002,514,695,0001,164,054,000941,934,000
Net income
-166m
L-49.12%
251,931,000104,811,000133,949,000182,145,000184,370,00010,514,00046,723,00032,744,000-63,146,000-326,109,000-165,938,000
CFO
247m
P
533,601,000-108,603,00051,154,000109,413,000-64,513,00090,219,000648,067,000-287,602,000-236,628,000-249,519,000246,759,000
Dividend
Apr 27, 20230.5 TWD/sh

Profile

Compal Broadband Networks, Inc. offers networking, home security, home entertainment, and wireless accessories in Taiwan and internationally. It offers DOCSIS 3.1 CPE products, such as built-in WiFi 6 gateway and 2.5Gbps Ethernet to provide broadband cable services for DOCSIS user terminals; FTTx/PON products; routers; and small base station, CBRS, LTE private networks, and LTE/5G user terminal equipment. The company was founded in 2009 and is based in Zhubei, Taiwan. Compal Broadband Networks, Inc. operates as a subsidiary of Compal Electronics, Inc.
URL
https://www.icbn.com.tw/
IPO date
Dec 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
941,934
-19.08%
1,164,054
-53.71%
2,514,695
-13.49%
Cost of revenue
1,084,884
1,482,383
2,614,674
Unusual Expense (Income)
NOPBT
(142,950)
(318,329)
(99,979)
NOPBT Margin
Operating Taxes
18,000
20,545
(4,620)
Tax Rate
NOPAT
(160,950)
(338,874)
(95,359)
Net income
(165,938)
-49.12%
(326,109)
416.44%
(63,146)
-292.85%
Dividends
(33,827)
(68,419)
Dividend yield
1.83%
3.95%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
13,928
14,620
14,702
Long-term debt
67,294
97,004
122,256
Deferred revenue
Other long-term liabilities
Net debt
(438,881)
(208,818)
(531,646)
Cash flow
Cash from operating activities
246,759
(249,519)
(236,628)
CAPEX
(20,143)
(46,392)
(66,391)
Cash from investing activities
(29,341)
(46,420)
(65,512)
Cash from financing activities
(14,257)
(48,572)
(83,905)
FCF
211,644
(330,932)
(366,457)
Balance
Cash
520,103
321,313
660,964
Long term investments
(871)
7,640
Excess cash
473,006
262,239
542,869
Stockholders' equity
612,501
781,463
1,361,902
Invested Capital
546,369
944,232
1,038,787
ROIC
ROCE
EV
Common stock shares outstanding
68,204
67,336
67,325
Price
23.90
-12.77%
27.40
6.61%
25.70
-17.89%
Market cap
1,630,076
-11.65%
1,845,006
6.63%
1,730,253
-17.66%
EV
1,191,195
1,636,188
1,198,607
EBITDA
(80,251)
(254,961)
(35,921)
EV/EBITDA
Interest
583
675
994
Interest/NOPBT