Loading...
XTAI
8110
Market cap222mUSD
Jul 14, Last price  
12.90TWD
1D
0.39%
1Q
13.22%
Jan 2017
9.83%
IPO
-22.12%
Name

Walton Advanced Engineering Inc

Chart & Performance

D1W1MN
P/E
48.59
P/S
0.83
EPS
0.27
Div Yield, %
1.59%
Shrs. gr., 5y
0.14%
Rev. gr., 5y
3.16%
Revenues
7.86b
+8.02%
8,451,927,0009,005,472,0008,193,981,0008,293,013,0008,870,585,00010,015,652,0007,913,595,0008,748,398,0009,431,751,0008,552,749,0006,727,363,0005,965,534,0008,118,256,0009,506,348,0007,276,069,0007,859,456,000
Net income
134m
P
222,237,000955,329,000112,140,000-228,227,000322,378,000875,940,000143,530,000440,354,000670,536,000405,269,000165,049,000254,887,000118,732,000156,098,000-6,809,000134,269,000
CFO
2.12b
-19.29%
1,474,989,0003,431,823,0003,199,561,0002,802,042,0002,730,024,0003,889,338,0003,433,273,0002,705,787,0003,022,717,0002,890,577,0002,005,299,0001,223,341,000694,904,0002,158,341,0002,620,980,0002,115,424,000
Dividend
Jul 11, 20240.2039 TWD/sh
Earnings
Jul 30, 2025

Profile

Walton Advanced Engineering, Inc. provides memory assembly and testing services in Taiwan and internationally. The company offers end to end turnkey services, including IC packaging, final test, burn-in for finished goods, and drop shipment for end customers, as well as electrical test and back-end support services. It also engages in the designing, manufacturing, selling, and trading of IC equipment. The company was formerly known as Walsin Advanced Engineering, Inc. The company was founded in 1995 and is based in Kaohsiung, Taiwan.
IPO date
May 13, 2003
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
7,859,456
8.02%
7,276,069
-23.46%
9,506,348
17.10%
Cost of revenue
7,777,730
7,530,800
9,152,423
Unusual Expense (Income)
NOPBT
81,726
(254,731)
353,925
NOPBT Margin
1.04%
3.72%
Operating Taxes
70,050
(37,553)
213,615
Tax Rate
85.71%
60.36%
NOPAT
11,676
(217,178)
140,310
Net income
134,269
-2,071.93%
(6,809)
-104.36%
156,098
31.47%
Dividends
(103,148)
(77,361)
(67,174)
Dividend yield
1.45%
0.98%
1.14%
Proceeds from repurchase of equity
(182,198)
(25,270)
69,731
BB yield
2.56%
0.32%
-1.19%
Debt
Debt current
1,827,708
2,169,194
3,337,811
Long-term debt
2,905,780
3,340,764
4,307,099
Deferred revenue
Other long-term liabilities
202,075
648,767
625,789
Net debt
275,522
216,401
3,872,928
Cash flow
Cash from operating activities
2,115,424
2,620,980
2,158,341
CAPEX
(379,646)
(1,357,738)
(1,094,765)
Cash from investing activities
(800,707)
(508,219)
(662,709)
Cash from financing activities
(988,830)
(2,227,702)
(1,306,547)
FCF
281,396
2,735,495
591,414
Balance
Cash
3,532,011
3,196,869
3,915,996
Long term investments
925,955
2,096,688
(144,014)
Excess cash
4,064,993
4,929,754
3,296,665
Stockholders' equity
8,606,979
8,532,591
9,878,695
Invested Capital
10,541,247
10,935,550
14,220,832
ROIC
0.11%
0.96%
ROCE
0.56%
2.02%
EV
Common stock shares outstanding
510,322
516,057
517,773
Price
13.95
-8.52%
15.25
34.36%
11.35
-39.79%
Market cap
7,118,992
-9.54%
7,869,869
33.92%
5,876,724
-39.96%
EV
7,528,892
8,178,527
9,949,761
EBITDA
1,965,943
1,599,511
2,236,593
EV/EBITDA
3.83
5.11
4.45
Interest
153,340
194,204
220,969
Interest/NOPBT
187.63%
62.43%