Loading...
XTAI6674
Market cap49mUSD
Dec 23, Last price  
24.10TWD
1D
0.42%
1Q
-5.12%
IPO
-43.95%
Name

Compal Broadband Networks Inc

Chart & Performance

D1W1MN
XTAI:6674 chart
P/E
—
P/S
1.39
EPS
—
Div Yield, %
2.08%
Shrs. gr., 5y
1.70%
Rev. gr., 5y
-26.20%
Revenues
1.16b
-53.71%
4,012,578,0002,805,291,0005,221,031,0006,817,502,0005,316,086,0002,832,098,0002,704,414,0002,906,921,0002,514,695,0001,164,054,000
Net income
-326m
L+416.44%
251,931,000104,811,000133,949,000182,145,000184,370,00010,514,00046,723,00032,744,000-63,146,000-326,109,000
CFO
-250m
L+5.45%
533,601,000-108,603,00051,154,000109,413,000-64,513,00090,219,000648,067,000-287,602,000-236,628,000-249,519,000
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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,164,054
-53.71%
2,514,695
-13.49%
2,906,921
7.49%
Cost of revenue
1,482,383
2,614,674
2,823,088
Unusual Expense (Income)
NOPBT
(318,329)
(99,979)
83,833
NOPBT Margin
2.88%
Operating Taxes
20,545
(4,620)
3,884
Tax Rate
4.63%
NOPAT
(338,874)
(95,359)
79,949
Net income
(326,109)
416.44%
(63,146)
-292.85%
32,744
-29.92%
Dividends
(33,827)
(68,419)
(66,970)
Dividend yield
1.83%
3.95%
3.19%
Proceeds from repurchase of equity
16,129
BB yield
-0.77%
Debt
Debt current
14,620
14,702
15,253
Long-term debt
97,004
122,256
151,569
Deferred revenue
(1,695)
Other long-term liabilities
1,695
Net debt
(208,818)
(531,646)
(889,398)
Cash flow
Cash from operating activities
(249,519)
(236,628)
(287,602)
CAPEX
(46,392)
(66,391)
(96,016)
Cash from investing activities
(46,420)
(65,512)
(106,039)
Cash from financing activities
(48,572)
(83,905)
(83,039)
FCF
(330,932)
(366,457)
(385,466)
Balance
Cash
321,313
660,964
1,054,990
Long term investments
(871)
7,640
1,230
Excess cash
262,239
542,869
910,874
Stockholders' equity
781,463
1,361,902
1,503,189
Invested Capital
944,232
1,038,787
793,730
ROIC
14.81%
ROCE
4.91%
EV
Common stock shares outstanding
67,336
67,325
67,135
Price
27.40
6.61%
25.70
-17.89%
31.30
-2.49%
Market cap
1,845,006
6.63%
1,730,253
-17.66%
2,101,325
-2.46%
EV
1,636,188
1,198,607
1,211,927
EBITDA
(254,961)
(35,921)
136,223
EV/EBITDA
8.90
Interest
675
994
410
Interest/NOPBT
0.49%