Loading...
XTAI
8028
Market cap821mUSD
Jun 20, Last price  
138.00TWD
1D
-1.78%
1Q
0.00%
Jan 2017
675.28%
IPO
222.97%
Name

Phoenix Silicon International Corp

Chart & Performance

D1W1MN
P/E
47.31
P/S
6.55
EPS
2.92
Div Yield, %
1.25%
Shrs. gr., 5y
2.22%
Rev. gr., 5y
6.04%
Revenues
3.55b
+6.73%
1,030,406,0001,176,520,0001,409,416,0001,559,251,0001,521,007,0001,709,530,0001,855,819,0002,121,873,0002,649,059,0002,442,176,0002,651,386,0003,138,053,0003,327,700,0003,551,607,000
Net income
492m
+57.66%
167,663,000242,906,000483,116,000433,043,000182,915,000190,693,000167,109,000232,634,000332,095,000134,553,000235,654,000325,251,000311,994,000491,902,000
CFO
1.49b
+117.19%
214,555,000368,323,000407,726,000565,116,000294,699,000496,284,000487,731,000538,752,000679,752,000556,402,000677,941,000775,056,000686,649,0001,491,332,000
Dividend
Jun 11, 20241.8 TWD/sh
Earnings
Jul 31, 2025

Profile

Phoenix Silicon International Corporation operates in the wafer and energy industries in Taiwan. The company offers wafer reclaims for IC process equipment; wafer thinning products; thermal oxide products used in etch rate test, metal wiring test, metal wafer, and electrical insulating layer applications; and micro electrical-mechanical systems (MEMS) for MEMS microphones, automatic focusing elements, pressure sensors, action sensing elements, gyroscopes, and accelerometers. It also provides lithium battery cells and battery packs. The company was founded in 1997 and is headquartered in Hsinchu, Taiwan.
URL
http://www.psi.com.tw/
IPO date
Dec 23, 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
3,551,607
6.73%
3,327,700
6.04%
3,138,053
18.36%
Cost of revenue
3,016,934
3,098,279
2,830,062
Unusual Expense (Income)
NOPBT
534,673
229,421
307,991
NOPBT Margin
15.05%
6.89%
9.81%
Operating Taxes
67,043
38,043
47,408
Tax Rate
12.54%
16.58%
15.39%
NOPAT
467,630
191,378
260,583
Net income
491,902
57.66%
311,994
-4.08%
325,251
38.02%
Dividends
(310,730)
(274,730)
(112,282)
Dividend yield
1.29%
3.38%
1.21%
Proceeds from repurchase of equity
900,000
BB yield
-11.08%
Debt
Debt current
1,057,719
634,176
518,791
Long-term debt
3,795,267
4,358,801
4,649,646
Deferred revenue
Other long-term liabilities
46,952
46,124
43,095
Net debt
3,565,629
3,426,975
4,002,701
Cash flow
Cash from operating activities
1,491,332
686,649
775,056
CAPEX
(1,344,140)
(900,390)
(2,613,202)
Cash from investing activities
(1,297,834)
(668,850)
(2,500,228)
Cash from financing activities
(457,267)
462,987
1,713,513
FCF
342,820
(662,685)
(1,786,325)
Balance
Cash
1,287,357
1,552,447
1,070,340
Long term investments
13,555
95,396
Excess cash
1,109,777
1,399,617
1,008,833
Stockholders' equity
2,507,281
2,359,236
2,247,083
Invested Capital
7,587,767
7,249,784
6,820,215
ROIC
6.30%
2.72%
4.53%
ROCE
6.14%
2.65%
3.93%
EV
Common stock shares outstanding
172,237
155,876
165,074
Price
139.50
167.75%
52.10
-7.46%
56.30
2.36%
Market cap
24,027,060
195.86%
8,121,140
-12.62%
9,293,677
0.89%
EV
27,592,689
11,548,115
13,296,378
EBITDA
1,392,615
1,043,611
911,007
EV/EBITDA
19.81
11.07
14.60
Interest
59,517
61,341
30,626
Interest/NOPBT
11.13%
26.74%
9.94%