YOLFTbeta
49

X-Legend Entertainment Co Ltd

4994 · TW · Communication Services / Electronic Gaming & Multimedia

79.90TWD+0.50 (+0.63%)

Price History

Full chart

Market Stats

Previous Close79.40
Open79.50
Day Range78.50 – 80.50
52-Week Range76.27 – 106.33
Volume25.74K
Market Cap5.38B
P/E (TTM)57.45
Forward P/E21.37
EPS1.41
Dividend Yield3.70%
Beta0.42
50-Day Avg84.68
200-Day Avg93.48

About

X-Legend Entertainment Co., Ltd., together with its subsidiaries, designs, develops, publishes, markets, and sales gaming software. The company publishes games in approximately 14 language versions in Taiwan, Hong Kong, Japan, China, North America, Korea, Germany, France, Malaysia, Thailand, Indonesia, Portugal, Spain, Italy, and Russia. It also offers data and software services, as well as engages in the international trading activities. In addition, the company engages in intellectual property related businesses. X-Legend Entertainment Co., Ltd. was incorporated in 2002 and is based in Taipei, Taiwan.

Company Details

  • SectorCommunication Services
  • IndustryElectronic Gaming & Multimedia
  • CEOMr. Feng-Chi Chang
  • Employees0
  • HeadquartersNo. 288, Civic Boulevard, Taipei, Taiwan, 110, Taiwan
  • Websitehttps://www.x-legend.tw

Leadership

  • Mr. Feng-Chi ChangPresident, GM, Chairman & Deputy GM of R&D
  • Ms. Chiu-Mei ChouChief Information Security Officer & Chief Risk Officer
  • Mr. Bai-Sheng XuAssistant President of Program Department & Head of Testing Department
  • Ms. Zhi-Min YanAssistant President of Planning Dept.
  • Mr. Chun-Ming YangManager of Engine Dept.
  • Ms. Chia-An LinChief Accountant, CFO, Head of Corporate Governance & Head of Audit Division
  • Ms. Hao-Jen YuManager of Marketing Department
  • Mr. Jian-Zhang JiangAssistant President of Art Design Department
  • Ms. Pei-Jung WuHead of Audit Division
  • Mr. Zhen-Guo JinAssistant President of Overseas Operation Dept.

Financials

Income Statement

Currency: TWD2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue4.11M76.83M152.91M416.11M879.15M1.01B1.20B1.47B1.24B964.28M860.98M1.05B3.71B3.25B2.90B1.86B1.62B1.58B1.19B
Growth (%)-+1768.34%+99.04%+172.12%+111.28%+15.17%+18.81%+22.53%-15.92%-22.20%-10.71%+21.48%+254.90%-12.54%-10.74%-35.81%-12.70%-2.43%-25.18%
Cost of Revenue5.25M30.52M39.17M60.84M92.40M43.06M126.82M125.34M145.04M97.43M146.18M316.19M1.85B1.52B1.25B854.13M689.37M540.33M394.64M
Gross Profit-1.14M46.31M113.74M359.17M786.75M967.16M1.08B1.35B1.12B866.85M714.80M729.70M1.86B1.72B1.65B1.01B934.28M1.04B790.60M
Gross Margin-27.63%60.28%74.38%86.32%89.49%95.52%89.46%91.50%90.74%89.90%83.02%69.77%50.15%53.13%56.86%54.08%57.54%65.89%66.70%
Operating Expense19.97M57.99M123.40M245.16M416.14M574.72M717.40M900.75M1.03B993.92M972.97M968.74M1.24B1.17B1.31B906.93M796.42M720.12M630.31M
Operating Income-21.11M-11.69M-9.66M114.01M370.62M392.45M358.74M447.94M91.09M-127.07M-258.17M-239.03M622.35M558.62M335.58M98.83M137.87M323.68M160.29M
Operating Margin-513.28%-15.21%-6.32%27.40%42.16%38.76%29.82%30.39%7.35%-13.18%-29.99%-22.85%16.77%17.21%11.58%5.31%8.49%20.43%13.52%
EBITDA-19.19M-8.43M3.59M136.72M409.44M431.33M403.82M480.39M139.08M-70.69M-199.19M-218.51M686.51M564.78M216.77M128.31M225.87M409.81M197.31M
EBITDA Margin-466.73%-10.98%2.35%32.86%46.57%42.60%33.57%32.59%11.22%-7.33%-23.14%-20.89%18.50%17.40%7.48%6.90%13.91%25.87%16.65%
Net Income-21.03M-17.20M21.71M95.11M301.73M324.50M300.33M351.44M29.69M-108.55M-283.15M-287.39M495.83M432.92M136.52M52.82M156.08M317.59M129.79M
Net Income Margin-511.41%-22.39%14.19%22.86%34.32%32.05%24.97%23.84%2.40%-11.26%-32.89%-27.48%13.36%13.34%4.71%2.84%9.61%20.05%10.95%
R&D13.00K-58.07M110.31M232.66M324.36M406.39M501.88M583.75M582.30M542.41M442.80M406.95M476.84M418.57M411.31M348.63M282.90M265.23M
R&D as % of Total Revenue0.32%-37.98%26.51%26.46%32.03%33.78%34.05%47.10%60.39%63.00%42.34%10.96%14.69%14.44%22.11%21.47%17.86%22.38%
Interest Expense---0000000010.33M999.00K6.21M6.02M4.64M2.50M1.03M570.00K
Interest Expense % of Total Revenue---0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.99%0.03%0.19%0.21%0.25%0.15%0.07%0.05%

Balance Sheet

Currency: TWD2007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets--201.48M393.37M1.29B1.55B1.79B2.13B2.06B1.86B1.53B1.42B2.20B2.57B2.27B2.21B1.66B1.62B1.46B
Total Liabilities--79.77M165.15M338.09M314.48M321.13M373.83M352.05M285.91M245.75M415.14M742.95M789.60M643.29M699.89M487.29M400.12M435.07M
Total Equity--121.71M228.22M949.99M1.23B1.47B1.75B1.71B1.57B1.28B1.00B1.45B1.79B1.63B1.51B1.17B1.22B1.02B
Cash--123.47M233.59M992.53M1.21B1.42B1.66B1.63B1.42B1.25B990.46M1.69B1.94B1.55B1.73B1.24B1.30B1.05B
Total Debt--6.17M8.23M980.00K812.00K2.15M1.71M36.79M29.49M21.63M9.73M52.14M328.80M267.40M166.04M70.67M31.61M144.83M
Net Debt---117.30M-225.36M-991.55M-1.21B-1.42B-1.65B-1.59B-1.39B-1.23B-980.73M-1.63B-1.61B-1.29B-1.57B-1.17B-1.27B-907.20M

Cash Flow

Currency: TWD2009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow44.80M117.56M438.10M298.02M247.78M329.51M49.46M-168.31M-153.07M-260.74M874.58M303.90M-301.78M255.19M31.04M101.75M131.63M
Investing Cash Flow-25.74M-24.85M-89.37M-39.56M-34.16M-88.99M-74.44M-36.03M-13.99M-7.51M-110.30M-1.07M-14.16M-11.50M-15.61M-5.34M-9.26M
Financing Cash Flow93.89M17.42M414.03M-35.30M-47.06M-70.70M-53.54M-34.96M-7.86M-11.90M-54.50M-50.07M-61.40M-64.80M-506.71M-39.05M-369.40M
Capital Expenditure25.03M20.63M85.28M27.06M34.16M62.54M80.60M36.35M12.04M10.69M9.79M8.66M6.54M9.26M17.66M7.63M1.65M
Free Cash Flow19.77M96.93M352.81M270.95M213.62M266.97M-31.14M-204.67M-165.11M-271.42M864.80M295.25M-308.32M245.93M13.38M94.12M129.98M
Dividends Paid--6.15M35.30M47.06M70.70M88.63M27.66M110.64M110.64M110.64M110.64M331.92M165.96M55.32M265.53M331.92M
FCF to OCF44.14%82.45%80.53%90.92%86.21%81.02%-62.96%121.60%107.87%104.10%98.88%97.15%102.17%96.37%43.11%92.50%98.74%
Dividend Paid to FCF--1.74%13.03%22.03%26.48%-284.61%-13.51%-67.01%-40.76%12.79%37.47%-107.65%67.48%413.36%282.12%255.36%

Earnings

Report DateMar 31, 2011Aug 31, 2011Nov 30, 2011Feb 29, 2012May 1, 2012Aug 29, 2012Oct 24, 2012Feb 27, 2013May 12, 2013Aug 28, 2013Nov 27, 2013Feb 26, 2014May 14, 2014Aug 13, 2014Nov 12, 2014Mar 11, 2015May 7, 2015Aug 5, 2015Nov 4, 2015Mar 29, 2016May 11, 2016Aug 3, 2016Nov 3, 2016Mar 14, 2017May 8, 2017Aug 7, 2017Nov 5, 2017Mar 13, 2018May 7, 2018Aug 6, 2018Nov 5, 2018Mar 7, 2019May 7, 2019Aug 12, 2019Nov 7, 2019Mar 16, 2020Jun 3, 2020Sep 2, 2020Dec 2, 2020Mar 8, 2021May 7, 2021Aug 6, 2021Nov 5, 2021Mar 4, 2022Apr 29, 2022Aug 5, 2022Nov 4, 2022Mar 3, 2023May 5, 2023
EPS Estimate----1.42-2.01-0.77---1.891.001.711.430.620.212.170.180.340.47--0.19-0.31-0.16-0.22--0.63-0.650.320.881.111.432.981.84---1.141.15--------
EPS Actual0.850.500.880.801.330.311.580.660.610.250.501.601.871.001.601.030.21-0.680.720.07-0.400.12-0.53-0.12-0.97-0.83-1.07-0.84-1.23-0.73-0.88-1.481.520.782.251.140.910.411.261.33-0.010.330.840.070.490.020.07-0.110.40
Surprise-----6.34%--21.39%--20.78%----1.06%0.00%-6.43%-27.97%-66.13%-423.81%-66.82%-61.11%-217.65%-74.47%-36.84%-212.90%-418.75%-386.36%--95.24%-12.31%-375.00%-268.18%36.94%-45.45%-24.50%-38.04%---16.67%-100.87%--------
Timing----After-hours-After-hours-After-hours---Pre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hoursPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-market---Pre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursAfter-hoursPre-marketAfter-hoursPre-market

Key Statistics & Ratios

Market Cap5.38B
Enterprise Value4.53B
Trailing P/E57.45
Forward P/E21.37
PEG Ratio0.00
Price / Sales4.48
Price / Book6.30
EPS1.41
Book Value13.09
Revenue (TTM)1.20B
Gross Profit (TTM)801.99M
EBITDA120.91M
Profit Margin7.85%
Operating Margin9.14%
Return on Equity10.22%
Return on Assets5.42%
Shares Outstanding66.38M
Shares Float21.83M
Beta0.42
Dividend Yield3.70%
Dividend Rate3.00
Payout Ratio212.26%

Dividends

20261×
3.00Jun 9, 2026
20251×
5.00Jun 13, 2025
20241×
4.00Jun 18, 2024
20232×
4.00Sep 27, 20230.83Jun 16, 2023
20221×
2.50Jul 12, 2022
20211×
5.00Aug 11, 2021
20201×
1.67Jul 3, 2020
20161×
0.42Aug 3, 2016
20151×
1.07Sep 3, 2015
20141×
1.07Aug 13, 2014
20131×
0.71Aug 22, 2013
20121×
0.27Jul 26, 2012
20111×
0.14Aug 25, 2011

Stock Splits

  • Sep 27, 2023600:1000
  • Sep 3, 20151250.407:1000
  • Aug 13, 20141250:1000
  • Aug 22, 20131.5:1
  • Jul 26, 20122:1