Stock 6118 XANDER INTERNATIONAL CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xander International Corp.

Equities

6118

TW0006118003

Computer Hardware

End-of-day quote Taipei Exchange
Other stock markets
 23:00:00 09/05/2024 BST 		5-day change 1st Jan Change
22.85 TWD -0.87% Intraday chart for Xander International Corp. -0.22% -17.95%
03-15 Xander International Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Xander International Corp. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 958.9 922.5 1,073 4,263 3,345 2,531
Enterprise Value (EV) 1 1,224 1,251 1,306 4,205 3,531 2,842
P/E ratio -32.6 x -35.5 x 29.7 x 78.5 x 100 x 121 x
Yield - - - 0.64% - -
Capitalization / Revenue 0.13 x 0.13 x 0.13 x 0.45 x 0.34 x 0.3 x
EV / Revenue 0.16 x 0.17 x 0.15 x 0.45 x 0.36 x 0.34 x
EV / EBITDA -52.2 x -46.6 x 36.2 x 81.4 x 61 x 167 x
EV / FCF 72.4 x -44.3 x 15.1 x 14.6 x -15.7 x -24 x
FCF Yield 1.38% -2.26% 6.63% 6.85% -6.39% -4.16%
Price to Book 0.98 x 0.97 x 1.09 x 4.11 x 3.2 x 2.37 x
Nbr of stocks (in thousands) 90,890 90,890 90,890 90,890 90,890 90,890
Reference price 2 10.55 10.15 11.80 46.90 36.80 27.85
Announcement Date 29/03/19 30/03/20 29/03/21 31/03/22 27/03/23 15/03/24
1TWD in Million2TWD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,459 7,291 8,507 9,437 9,702 8,430
EBITDA 1 -23.44 -26.86 36.08 51.65 57.89 16.98
EBIT 1 -28.12 -29.79 31.63 43.5 46.13 3.613
Operating Margin -0.38% -0.41% 0.37% 0.46% 0.48% 0.04%
Earnings before Tax (EBT) 1 -34.21 -28.26 39 71.38 41.72 20.16
Net income 1 -29.39 -25.97 36.12 54.33 33.35 20.98
Net margin -0.39% -0.36% 0.42% 0.58% 0.34% 0.25%
EPS 2 -0.3233 -0.2857 0.3974 0.5978 0.3669 0.2300
Free Cash Flow 1 16.9 -28.23 86.62 288.1 -225.5 -118.3
FCF margin 0.23% -0.39% 1.02% 3.05% -2.32% -1.4%
FCF Conversion (EBITDA) - - 240.11% 557.85% - -
FCF Conversion (Net income) - - 239.81% 530.3% - -
Dividend per Share - - - 0.3000 - -
Announcement Date 29/03/19 30/03/20 29/03/21 31/03/22 27/03/23 15/03/24
1TWD in Million2TWD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 265 329 234 - 186 311
Net Cash position 1 - - - 58 - -
Leverage (Debt/EBITDA) -11.3 x -12.23 x 6.482 x - 3.221 x 18.32 x
Free Cash Flow 1 16.9 -28.2 86.6 288 -225 -118
ROE (net income / shareholders' equity) -2.97% -2.7% 3.74% 5.37% 3.2% 1.99%
ROA (Net income/ Total Assets) -0.73% -0.76% 0.79% 1.03% 0.96% 0.07%
Assets 1 4,027 3,438 4,575 5,271 3,478 29,630
Book Value Per Share 2 10.70 10.40 10.80 11.40 11.50 11.70
Cash Flow per Share 2 1.260 0.6800 0.4900 1.050 4.000 3.570
Capex 1 1.45 6.38 14.4 13.2 15.4 13.9
Capex / Sales 0.02% 0.09% 0.17% 0.14% 0.16% 0.16%
Announcement Date 29/03/19 30/03/20 29/03/21 31/03/22 27/03/23 15/03/24
1TWD in Million2TWD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Computer Hardware

1st Jan change Capi.
XANDER INTERNATIONAL CORP. Stock Xander International Corp.
-17.95% 63.98M
DELL TECHNOLOGIES INC. Stock Dell Technologies Inc.
+73.56% 94.77B
HP INC. Stock HP Inc.
-1.23% 29.08B
HEWLETT PACKARD ENTERPRISE COMPANY Stock Hewlett Packard Enterprise Company
+0.47% 22.18B
SEAGATE TECHNOLOGY HOLDINGS PLC Stock Seagate Technology Holdings plc
+10.12% 19.74B
LENOVO GROUP LIMITED Stock Lenovo Group Limited
-7.33% 16.07B
LOGITECH INTERNATIONAL S.A. Stock Logitech International S.A.
-3.44% 13.07B
ASUSTEK COMPUTER INC. Stock ASUSTeK Computer Inc.
-3.88% 10.77B
TD SYNNEX CORPORATION Stock TD SYNNEX Corporation
+12.94% 10.38B
WISTRON CORPORATION Stock Wistron Corporation
+15.62% 10.08B
Other Computer Hardware
  1. Stock Market
  2. Equities
  3. 6118 Stock
  4. Financials Xander International Corp.