YOLFTbeta
23

Pan-International Industrial Corp

2328 · TW · Technology / Electronic Components

47.40TWD+1.65 (+3.61%)

Price History

Full chart

Market Stats

Previous Close45.75
Open47.20
Day Range46.65 – 49.85
52-Week Range38.65 – 64.50
Volume5.37M
Market Cap24.75B
P/E (TTM)111.05
Forward P/E24.21
EPS0.43
Dividend Yield1.89%
Beta0.81
50-Day Avg45.53
200-Day Avg48.48

About

Pan-International Industrial Corp., together with its subsidiaries, provides electronic manufacturing services to technology companies in China, Hong Kong, Malaysia, the United States, Singapore, and Taiwan. It operates through Electronic Components and Consumer Electronics and Computer Peripherals segments. The company develops, manufactures, and sales of electronic signal cables, connectors, connecting wires, precision molds, various plugs, sockets for telecommunication communication, wireless Bluetooth, turnkey, printed circuit boards and other computer peripheral products, medical equipment related products, industrial control products, automotive wiring harnesses, automotive parts and accessories, intelligent vehicle equipment, and other products. It also offers bulk wires; connector systems; wire harness and cable assembly; PCB, PCBA and Flex-circuit assembly; and plastic injection moulding. It serves automotive, communications, portable energy, industrial, healthcare, computing, cloud, consumer, and lifestyle markets. Pan-International Industrial Corp. was founded in 1960 and is headquartered in New Taipei City, Taiwan. Pan-International Industrial Corp. operates as a subsidiary of Hon Hai Precision Industry Co., Ltd.

Company Details

  • SectorTechnology
  • IndustryElectronic Components
  • CEOMr. Ming-Feng Cai
  • Employees0
  • HeadquartersNo. 200, Jianba Road, New Taipei City, Taiwan, Taiwan
  • Websitehttps://www.panintl.com

Leadership

  • Mr. Ming-Feng CaiPresident & Manager
  • Yu-Keng LiuChief Financial Officer
  • Zhihao DaiAccounting Supervisor
  • Shih-Hua KuoAssistant Vice President of Investor Relations

Financials

Income Statement

Currency: TWD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue9.20B5.58B4.42B6.83B9.45B12.02B11.52B15.17B18.05B14.20B15.60B15.58B17.52B15.46B17.18B18.93B18.41B26.24B27.16B25.60B20.55B24.23B26.26B25.63B21.82B21.77B
Growth (%)--39.39%-20.73%+54.41%+38.36%+27.20%-4.12%+31.69%+19.00%-21.36%+9.88%-0.14%+12.48%-11.77%+11.14%+10.20%-2.76%+42.50%+3.51%-5.74%-19.74%+17.90%+8.38%-2.37%-14.88%-0.23%
Cost of Revenue7.43B4.61B3.71B5.81B7.80B10.25B10.27B13.42B16.38B12.87B14.02B14.51B15.48B13.97B15.73B17.38B16.95B24.05B24.81B23.24B18.40B21.58B22.98B22.46B18.87B19.11B
Gross Profit------1.25B1.76B1.67B1.33B1.58B1.07B2.05B1.49B1.45B1.56B1.46B2.19B2.35B2.36B2.14B2.65B3.28B3.18B2.95B2.66B
Gross Margin------10.89%11.57%9.27%9.36%10.11%6.86%11.68%9.65%8.43%8.22%7.92%8.33%8.66%9.22%10.44%10.94%12.49%12.39%13.50%12.22%
Operating Expense------540.87M644.00M881.21M805.29M1.12B1.00B1.15B1.21B1.15B1.24B1.33B1.14B1.19B784.00M901.03M1.08B1.18B1.57B1.66B1.52B
Operating Income304.62M200.66M179.26M378.33M822.82M939.82M713.79M1.11B792.22M523.66M462.07M67.18M900.38M285.77M300.26M319.24M123.89M1.05B1.16B1.58B1.24B1.57B2.10B1.60B1.28B1.14B
Operating Margin3.31%3.60%4.05%5.54%8.71%7.82%6.20%7.32%4.39%3.69%2.96%0.43%5.14%1.85%1.75%1.69%0.67%4.00%4.27%6.15%6.05%6.46%7.99%6.25%5.88%5.24%
EBITDA------1.31B1.64B1.37B1.07B872.58M451.38M1.54B973.72M1.02B1.10B2.08B1.49B2.13B2.00B1.64B1.98B2.70B2.53B2.22B2.00B
EBITDA Margin------11.35%10.80%7.61%7.54%5.59%2.90%8.81%6.30%5.93%5.82%11.32%5.69%7.85%7.81%7.99%8.19%10.29%9.89%10.17%9.19%
Net Income155.64M140.92M175.86M378.74M719.87M783.62M682.73M1.07B680.89M635.12M330.46M-241.58M401.90M325.44M209.47M284.04M1.10B691.00M1.19B1.03B663.19M967.23M1.32B1.26B1.04B808.19M
Net Income Margin1.69%2.53%3.98%5.55%7.62%6.52%5.93%7.06%3.77%4.47%2.12%-1.55%2.29%2.11%1.22%1.50%5.97%2.63%4.36%4.02%3.23%3.99%5.04%4.90%4.75%3.71%
R&D65.33M17.24M8.24M31.89M48.85M43.73M46.42M41.40M31.38M34.62M33.46M31.96M82.38M123.02M148.78M162.90M187.03M194.56M238.01M274.28M267.36M346.78M416.50M477.37M453.13M424.10M
R&D as % of Total Revenue0.71%0.31%0.19%0.47%0.52%0.36%0.40%0.27%0.17%0.24%0.21%0.21%0.47%0.80%0.87%0.86%1.02%0.74%0.88%1.07%1.30%1.43%1.59%1.86%2.08%1.95%
Interest Expense0000007.60M19.80M52.85M41.82M43.62M42.37M68.83M71.20M38.82M22.32M15.35M20.92M35.15M57.69M35.10M12.89M41.23M60.41M65.69M35.91M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.07%0.13%0.29%0.29%0.28%0.27%0.39%0.46%0.23%0.12%0.08%0.08%0.13%0.23%0.17%0.05%0.16%0.24%0.30%0.16%

Balance Sheet

Currency: TWD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets6.76B6.37B6.62B8.12B9.44B11.77B15.85B25.32B19.33B20.21B18.86B16.16B19.43B19.34B19.30B18.78B18.74B20.59B23.07B21.69B20.68B24.32B25.40B24.40B24.64B24.06B
Total Liabilities1.49B806.70M1.45B2.63B3.48B4.29B3.47B6.84B8.01B5.80B5.24B5.41B7.99B7.96B7.34B7.46B7.12B8.60B10.56B9.11B7.89B10.23B10.64B9.05B8.15B6.80B
Total Equity4.77B5.03B5.17B5.49B5.96B6.87B11.65B17.55B10.35B13.30B12.43B9.45B10.05B9.98B10.49B9.83B10.25B10.51B10.93B10.96B11.17B12.41B12.90B13.41B14.28B14.91B
Cash297.44M195.26M940.68M1.14B2.65B3.42B2.99B4.77B5.58B5.83B5.15B5.04B3.74B3.99B6.25B4.62B4.53B4.49B4.44B6.20B7.54B6.24B6.71B6.44B6.75B6.50B
Total Debt------239.63M1.44B1.95B1.44B1.39B1.65B2.73B1.94B2.05B1.83B718.03M1.48B2.16B1.87B1.79B1.26B2.65B1.71B2.21B1.25B
Net Debt-------2.75B-3.33B-3.63B-4.38B-3.76B-3.39B-1.01B-2.06B-4.20B-2.80B-3.82B-3.01B-2.28B-4.33B-5.75B-4.98B-4.07B-4.73B-4.54B-5.25B

Cash Flow

Currency: TWD2000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow264.94M1.89B608.40M643.47M1.01B1.29B216.76M1.37B1.10B1.82B139.55M190.34M65.20M923.08M1.70B-258.01M1.55B-135.08M1.42B2.46B1.73B197.78M1.27B4.44B973.46M1.07B
Investing Cash Flow----558.48M--488.25M-691.45M-230.78M-1.17B-329.53M-416.45M-1.97B-952.77M618.77M-754.50M-226.24M-164.97M-1.51B787.66M104.28M-406.34M-1.01B-2.03B-502.29M-512.97M
Financing Cash Flow1.06B-72.63M-34.78M--116.73M1.07B-60.24M-663.73M-271.57M-97.78M679.04M210.64M-150.77M-498.89M-1.28B310.84M88.39M-1.31B-615.00M-963.44M177.06M-2.52B-380.04M-922.09M
Capital Expenditure777.04M166.50M273.80M805.68M255.02M315.58M599.81M719.44M195.29M190.71M235.21M376.59M483.64M503.59M235.47M591.31M277.41M231.83M313.53M321.60M339.94M624.82M958.82M828.21M972.08M656.82M
Free Cash Flow-------383.05M649.20M908.81M1.63B-95.66M-186.24M-418.44M419.49M1.46B-849.33M1.27B-366.91M1.10B2.14B1.39B-427.04M312.41M3.61B1.38M408.75M
Dividends Paid------198.00M168.42M309.05M93.56M146.37M151.10M-152.82M154.73M145.14M177.92M362.84M414.68M570.18M518.35M336.93M518.35M725.68M673.85M570.18M
FCF to OCF-------176.72%47.43%82.31%89.54%-68.55%-97.85%-641.81%45.44%86.12%329.18%82.07%271.63%77.85%86.95%80.38%-215.92%24.58%81.33%0.14%38.36%
Dividend Paid to FCF-------51.69%25.94%34.01%5.73%-153.01%-81.13%-36.43%10.59%-17.09%14.01%-98.89%37.62%26.61%37.22%-78.90%165.92%20.12%48900.58%139.50%

Earnings

Report DateMar 31, 2008Jun 30, 2008Sep 30, 2008Dec 31, 2008Mar 31, 2009Jun 30, 2009Sep 30, 2009Dec 31, 2009Jun 2, 2010Sep 1, 2010Dec 1, 2010Mar 2, 2011May 15, 2011Aug 29, 2011Nov 30, 2011Mar 29, 2012May 30, 2012Jul 15, 2012Nov 14, 2012Mar 29, 2013May 29, 2013Aug 14, 2013Nov 13, 2013Feb 26, 2014May 15, 2014Aug 13, 2014Nov 13, 2014Feb 25, 2015May 14, 2015Sep 2, 2015Dec 2, 2015Mar 2, 2016Jun 1, 2016Aug 11, 2016Nov 14, 2016Mar 28, 2017May 12, 2017Aug 11, 2017Nov 13, 2017Mar 26, 2018May 15, 2018Aug 13, 2018Nov 12, 2018Mar 26, 2019May 13, 2019Aug 12, 2019Nov 13, 2019Mar 24, 2020May 17, 2020Sep 17, 2020Nov 16, 2020Jan 16, 2021May 16, 2021Sep 16, 2021Nov 10, 2021Mar 22, 2022May 10, 2022Aug 9, 2022Nov 8, 2022Mar 14, 2023May 9, 2023Aug 8, 2023Nov 13, 2023Mar 13, 2024
EPS Estimate------------0.190.09-0.08-0.180.100.22-0.130.13-0.110.150.16--0.03-------------0.420.650.590.74---------0.570.450.450.590.510.43-0.51-
EPS Actual0.420.230.440.230.200.190.390.430.190.100.100.250.130.11-0.620.130.080.090.280.330.110.080.120.32-0.060.140.33-0.01-0.220.080.620.07-0.041.680.170.320.150.320.490.360.160.780.880.450.220.631.040.090.040.300.570.370.330.450.560.540.420.510.950.670.570.620.630.59
Surprise-------------31.58%22.22%-62.50%--50.00%180.00%50.00%--38.46%-7.69%--154.55%-6.67%106.25%--633.33%-------------109.52%-30.77%-62.71%-14.86%----------5.26%-6.67%13.33%61.02%31.37%32.56%-23.53%-
Timing------------After-hoursAfter-hours-After-hours-After-hoursAfter-hoursAfter-hours-Pre-marketPre-market-Pre-marketAfter-hoursPre-market-Pre-market----Pre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-market

Key Statistics & Ratios

Market Cap24.75B
Enterprise Value18.78B
Trailing P/E111.05
Forward P/E24.21
PEG Ratio0.71
Price / Sales1.24
Price / Book1.67
EPS0.43
Book Value28.20
Revenue (TTM)19.96B
Gross Profit (TTM)2.10B
EBITDA1.07B
Profit Margin1.12%
Operating Margin0.27%
Return on Equity1.20%
Return on Assets1.27%
Shares Outstanding518.35M
Shares Float392.11M
Beta0.81
Dividend Yield1.89%
Dividend Rate0.90
Payout Ratio207.95%

Dividends

20221×
1.00Aug 30, 2022
20211×
0.65Aug 30, 2021
20201×
1.00Aug 31, 2020
20191×
1.10Aug 29, 2019
20181×
0.80Aug 29, 2018
20171×
0.70Aug 29, 2017
20161×
0.35Aug 26, 2016
20151×
0.29Aug 31, 2015
20141×
0.30Aug 14, 2014
20131×
0.30Aug 8, 2013
20111×
0.30Jul 29, 2011
20101×
0.29Aug 25, 2010
20091×
0.19Jul 15, 2009
20081×
0.64Sep 16, 2008
20071×
0.35Aug 27, 2007
20061×
0.42Aug 17, 2006
19941×
1.30Jul 15, 1994

Stock Splits

  • Aug 14, 2014201:200
  • Aug 8, 2013101:100
  • Jul 29, 2011101:100
  • Aug 25, 2010103:100
  • Jul 15, 200926:25
  • Sep 16, 200821:20
  • Aug 27, 2007679:653
  • Aug 17, 200621:20
  • Jul 28, 200511:10
  • Jul 28, 200421:20
  • Mar 31, 20001640:1497
  • Jul 15, 199827:20