Phoenix Silicon International Corp

8028 · TW · Technology / Semiconductor Equipment & Materials

203.50TWD+6.50 (+3.30%)

Price History

Full chart

Market Stats

Previous Close197.00

Open200.50

Day Range198.50 – 212.50

52-Week Range143.71 – 364.00

Volume3.60M

Market Cap51.75B

P/E (TTM)51.27

Forward P/E0.00

EPS5.53

Dividend Yield0.95%

Beta1.12

50-Day Avg255.01

200-Day Avg236.11

About

Phoenix Silicon International Corporation engages in the wafer process service development, wafering, and wafer thinning businesses in Taiwan. It offers wafer reclaim process services and new test wafer products for semiconductor IC manufacturing process monitoring; and wafer thinning products for conduction resistance and ultra-thin wafer, as well as metal film deposition and etching process for front/back sides of wafers and wafer testing. The company was founded in 1986 and is headquartered in Hsinchu City, Taiwan.

Company Details

SectorTechnology
IndustrySemiconductor Equipment & Materials
CEOMr. Tsai Tony
Employees0
HeadquartersScience Park, Hsinchu City, Taiwan, 300094, Taiwan
Websitehttps://www.psi.com.tw

Leadership

Mr. Tsai TonyPresident
Mr. T. K. HuangChief Operating Officer
Mr. Eric PanChief Operating Officer
Mei Zu YangAccounting Supervisor
Annie ChenChief Information Security Officer & Director of Legal Division
Mr. Fn HuangSenior Vice President
CM HoVice President
Ms. Daphne Chang J.D.Chief Internal Auditor

Financials

Income Statement

Currency: TWD	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	1.03B	1.18B	1.41B	1.56B	1.52B	1.71B	1.86B	2.12B	2.65B	2.44B	2.65B	3.14B	3.33B	3.55B	4.51B
Growth (%)	-	+14.18%	+19.80%	+10.63%	-2.45%	+12.39%	+8.56%	+14.34%	+24.85%	-7.81%	+8.57%	+18.36%	+6.04%	+6.73%	+26.97%
Cost of Revenue	697.25M	716.22M	778.57M	893.75M	991.46M	1.13B	1.25B	1.40B	1.76B	1.91B	1.98B	2.31B	2.57B	2.53B	2.97B
Gross Profit	333.15M	460.30M	630.85M	665.50M	529.55M	580.57M	607.48M	720.95M	889.44M	527.40M	666.64M	831.79M	756.52M	1.02B	1.53B
Gross Margin	32.33%	39.12%	44.76%	42.68%	34.82%	33.96%	32.73%	33.98%	33.58%	21.60%	25.14%	26.51%	22.73%	28.81%	34.03%
Operating Expense	157.19M	181.93M	222.13M	260.15M	293.99M	327.86M	353.01M	421.41M	452.74M	399.98M	383.65M	428.50M	527.10M	488.63M	565.00M
Operating Income	175.96M	278.37M	408.72M	405.35M	235.56M	252.71M	254.46M	299.53M	436.70M	127.42M	282.99M	403.29M	229.42M	534.67M	969.82M
Operating Margin	17.08%	23.66%	29.00%	26.00%	15.49%	14.78%	13.71%	14.12%	16.48%	5.22%	10.67%	12.85%	6.89%	15.05%	21.51%
EBITDA	333.51M	432.40M	568.45M	682.04M	450.72M	516.39M	544.99M	639.69M	823.39M	622.58M	849.64M	1.03B	1.23B	1.48B	1.90B
EBITDA Margin	32.37%	36.75%	40.33%	43.74%	29.63%	30.21%	29.37%	30.15%	31.08%	25.49%	32.05%	32.83%	36.90%	41.57%	42.03%
Net Income	167.66M	242.91M	483.12M	433.04M	182.91M	190.69M	167.11M	232.63M	332.10M	134.55M	235.65M	325.25M	311.99M	491.90M	756.58M
Net Income Margin	16.27%	20.65%	34.28%	27.77%	12.03%	11.15%	9.00%	10.96%	12.54%	5.51%	8.89%	10.36%	9.38%	13.85%	16.78%
R&D	47.75M	66.40M	75.42M	100.20M	113.82M	129.35M	140.79M	146.46M	152.05M	149.19M	132.69M	143.32M	128.95M	69.09M	97.29M
R&D as % of Total Revenue	4.63%	5.64%	5.35%	6.43%	7.48%	7.57%	7.59%	6.90%	5.74%	6.11%	5.00%	4.57%	3.87%	1.95%	2.16%
Interest Expense	20.82M	18.18M	15.33M	14.36M	12.73M	12.13M	12.33M	11.58M	20.39M	29.92M	20.92M	30.63M	61.34M	59.52M	56.95M
Interest Expense % of Total Revenue	2.02%	1.55%	1.09%	0.92%	0.84%	0.71%	0.66%	0.55%	0.77%	1.23%	0.79%	0.98%	1.84%	1.68%	1.26%

Balance Sheet

Currency: TWD	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	1.23B	1.37B	1.74B	2.22B	2.55B	2.67B	2.83B	3.31B	5.41B	5.12B	6.33B	8.60B	9.18B	9.56B	12.17B
Total Liabilities	1.27B	1.17B	828.07M	684.31M	946.31M	1.06B	1.23B	1.07B	2.93B	2.80B	3.81B	5.61B	5.25B	5.44B	7.06B
Total Equity	-43.19M	199.71M	913.55M	1.54B	1.60B	1.61B	1.60B	2.19B	2.44B	2.31B	2.52B	2.99B	3.94B	4.12B	5.11B
Cash	34.86M	95.99M	346.17M	697.94M	269.40M	460.24M	522.90M	864.17M	1.81B	1.14B	1.08B	1.07B	1.55B	1.29B	1.00B
Total Debt	752.88M	627.14M	495.40M	165.41M	586.68M	662.77M	755.18M	543.34M	2.25B	1.04B	3.22B	4.83B	4.67B	4.53B	5.83B
Net Debt	718.02M	531.15M	149.23M	-532.53M	317.27M	202.53M	232.29M	-320.83M	434.05M	-97.49M	2.14B	3.76B	3.12B	3.25B	4.83B

Cash Flow

Currency: TWD	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	214.56M	368.32M	407.73M	565.12M	294.70M	496.28M	487.73M	538.75M	679.75M	556.40M	677.94M	775.06M	686.65M	1.49B	1.40B
Investing Cash Flow	-130.26M	-205.07M	-272.09M	-252.33M	-861.42M	-207.98M	-415.57M	-378.02M	-1.11B	-924.39M	-1.83B	-2.50B	-668.85M	-1.30B	-3.19B
Financing Cash Flow	-82.85M	-102.12M	114.53M	38.99M	138.19M	-97.47M	-9.50M	180.55M	1.38B	-302.66M	1.09B	1.71B	462.99M	-457.27M	1.50B
Capital Expenditure	144.77M	210.81M	279.34M	284.58M	770.37M	295.88M	415.53M	380.06M	1.11B	928.11M	1.65B	2.61B	900.39M	1.35B	3.15B
Free Cash Flow	69.78M	157.52M	128.38M	280.53M	-475.67M	200.40M	72.20M	158.69M	-430.21M	-371.71M	-972.90M	-1.84B	-213.74M	144.55M	-1.75B
Dividends Paid	-	-	-	-	116.83M	175.24M	175.24M	186.93M	211.85M	264.82M	79.44M	112.28M	274.73M	310.73M	379.78M
FCF to OCF	32.52%	42.77%	31.49%	49.64%	-161.41%	40.38%	14.80%	29.46%	-63.29%	-66.81%	-143.51%	-237.16%	-31.13%	9.69%	-124.75%
Dividend Paid to FCF	-	-	-	-	-24.56%	87.45%	242.72%	117.79%	-49.24%	-71.24%	-8.17%	-6.11%	-128.53%	214.96%	-21.73%

Earnings

Report Date	May 31, 2017	Aug 30, 2017	Nov 29, 2017	Feb 28, 2018	May 30, 2018	Aug 13, 2018	Nov 13, 2018	Feb 28, 2019	May 13, 2019	Aug 12, 2019	Nov 13, 2019	Feb 28, 2020	May 6, 2020	Aug 5, 2020	Nov 3, 2020	Feb 23, 2021	May 4, 2021	Aug 6, 2021	Nov 4, 2021	Feb 23, 2022	May 5, 2022	Aug 5, 2022	Nov 4, 2022	Feb 23, 2023	May 5, 2023	Aug 8, 2023	Nov 8, 2024	Feb 24, 2025	Feb 11, 2026	May 14, 2026	Aug 14, 2026
EPS Estimate	-	-	-	-	-	0.36	0.43	0.51	0.33	0.60	0.70	0.77	0.68	-	-	-	-	-	-	-	-	-	-	-	-	-	0.93	-	1.15	1.43	1.28
EPS Actual	0.35	0.47	0.18	0.25	0.28	0.42	0.44	0.31	0.46	0.63	0.74	0.41	0.25	0.26	0.10	0.31	0.25	0.27	0.35	0.72	0.43	0.58	0.76	0.28	0.28	0.87	0.73	1.15	1.25	1.57	1.65
Surprise	-	-	-	-	-	16.67%	2.33%	-39.22%	39.39%	5.00%	5.71%	-46.75%	-63.24%	-	-	-	-	-	-	-	-	-	-	-	-	-	-21.51%	-	8.70%	9.79%	28.91%
Timing	-	-	-	-	-	After-hours	After-hours	Pre-market	After-hours	After-hours	Pre-market	After-hours	Pre-market	After-hours	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	After-hours	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	After-hours	Pre-market	Pre-market	After-hours	Pre-market	Pre-market

Key Statistics & Ratios

Market Cap51.75B

Enterprise Value52.18B

Trailing P/E51.27

Forward P/E0.00

Price / Sales10.12

Price / Book7.71

EPS5.53

Book Value33.39

Revenue (TTM)5.11B

Gross Profit (TTM)1.83B

EBITDA2.24B

Profit Margin19.97%

Operating Margin25.94%

Return on Equity19.53%

Return on Assets6.20%

Shares Outstanding182.55M

Shares Float156.91M

Beta1.12

Dividend Yield0.95%

Dividend Rate2.70

Payout Ratio60.45%

Dividends

20261×

2.70Jun 12, 2026

20251×

2.20Jun 18, 2025

20241×

1.80Jun 11, 2024

20231×

1.77Jun 8, 2023

20221×

0.79Jul 21, 2022

20211×

0.56Sep 2, 2021

20201×

1.75Jun 24, 2020

20191×

1.40Jun 17, 2019

20181×

1.40Jun 21, 2018

20171×

1.32Jun 14, 2017

20161×

1.32Jul 15, 2016

20151×

0.88Jun 29, 2015

Stock Splits

Jul 21, 20221060:1000
Sep 2, 20211060:1000