YOLFTbeta
30

Wayi International Digital Entertainment Co

3086 · TWO · Communication Services / Electronic Gaming & Multimedia

20.50TWD+0.10 (+0.49%)

Price History

Full chart

Market Stats

Previous Close20.40
Open21.95
Day Range20.00 – 21.95
52-Week Range25.60 – 311.50
Volume81.84K
Market Cap7.46B
P/E (TTM)0.00
Forward P/E0.00
EPS-0.07
Dividend Yield0.00%
Beta0.87
50-Day Avg28.11
200-Day Avg29.23

About

Wayi International Digital Entertainment Co., Ltd., together with its subsidiaries, designs and trades computer software and hardware programs. The company also publishes gaming software; and provides various IT services. The company was formerly known as Wayi International Co. Ltd. and changed its name to Wayi International Digital Entertainment Co., Ltd. in June 2000. Wayi International Digital Entertainment Co., Ltd. was founded in 1993 and is based in Taipei, Taiwan.

Company Details

  • SectorCommunication Services
  • IndustryElectronic Gaming & Multimedia
  • CEOShu-kai Shi
  • Employees0
  • HeadquartersNo. 39, Lane 141, Taipei, Taiwan, Taiwan
  • Websitehttps://www.wayi.net

Leadership

  • Shu-kai ShiGM, Chairman, COO & Branch Manager of Taichung
  • Mr. Chun-Te LiAdministration Center Chief Financial Officer · b. 1958
  • Ms. Ya Ling HuangAccounting Supervisor

Financials

Income Statement

Currency: TWD2017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue95.06M77.83M123.41M115.95M248.36M147.27M141.43M150.48M159.49M
Growth (%)--18.12%+58.55%-6.04%+114.20%-40.71%-3.96%+6.40%+5.99%
Cost of Revenue77.45M54.56M60.02M41.40M60.39M49.52M48.50M73.80M86.20M
Gross Profit17.61M23.27M63.38M74.55M187.97M97.75M92.93M76.68M73.28M
Gross Margin18.52%29.90%51.36%64.30%75.68%66.37%65.71%50.95%45.95%
Operating Expense109.29M70.07M72.23M71.93M94.75M60.83M59.47M78.03M94.12M
Operating Income-91.68M-46.79M-8.84M2.62M93.22M36.92M33.45M-1.35M-20.84M
Operating Margin-96.45%-60.12%-7.16%2.26%37.53%25.07%23.65%-0.90%-13.06%
EBITDA-64.11M-35.01M-4.42M16.42M106.78M49.09M49.87M36.34M458.00K
EBITDA Margin-67.44%-44.98%-3.58%14.16%42.99%33.33%35.26%24.15%0.29%
Net Income-104.07M-60.33M-13.06M564.00K92.94M36.64M33.19M17.33M-16.95M
Net Income Margin-109.48%-77.51%-10.58%0.49%37.42%24.88%23.47%11.52%-10.63%
R&D13.00M5.66M3.23M3.68M2.18M225.00K0--
R&D as % of Total Revenue13.67%7.27%2.62%3.17%0.88%0.15%0.00%--
Interest Expense03.24M2.44M2.06M275.00K96.00K93.00K179.00K168.00K
Interest Expense % of Total Revenue0.00%4.17%1.97%1.77%0.11%0.07%0.07%0.12%0.11%

Balance Sheet

Currency: TWD2017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets498.38M339.80M300.86M310.90M388.86M349.30M363.35M380.78M361.28M
Total Liabilities309.57M205.63M179.74M88.01M73.02M35.56M29.78M36.78M36.10M
Total Equity188.62M134.18M121.12M222.89M315.84M313.74M333.57M339.09M318.18M
Cash280.73M80.75M50.14M80.82M116.64M116.63M138.38M142.69M153.01M
Total Debt--111.45M40.24M13.51M10.54M4.05M--
Net Debt-66.32M61.31M-40.58M-103.14M-106.09M-134.33M--

Cash Flow

Currency: TWD2017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-48.34M-54.96M38.84M-26.32M108.48M39.39M27.84M55.05M-18.17M
Investing Cash Flow-1.13M-47.26M-13.93M32.19M-31.97M4.44M---
Financing Cash Flow165.20M-95.80M-46.45M15.76M-40.69M-43.84M-18.80M--
Capital Expenditure2.04M866.00K226.00K2.88M10.36M13.22M3.80M35.67M10.18M
Free Cash Flow-56.83M-60.60M38.61M-29.20M98.12M26.17M24.04M19.38M-28.35M
Dividends Paid--38.74M38.74M38.74M38.74M13.37M11.81M3.90M
FCF to OCF117.57%110.27%99.42%110.94%90.45%66.43%86.35%35.20%156.00%
Dividend Paid to FCF--100.33%-132.65%39.48%148.03%55.61%60.92%-13.74%

Earnings

Report DateMar 31, 2009Jun 30, 2009Sep 30, 2009Dec 31, 2009Apr 29, 2011Aug 31, 2011Oct 31, 2011Mar 29, 2012May 30, 2012Aug 30, 2012Nov 28, 2012Feb 27, 2013May 29, 2013Aug 28, 2013Nov 27, 2013Feb 26, 2014May 28, 2014Aug 14, 2014Nov 13, 2014Feb 25, 2015Jun 3, 2015Aug 13, 2015Nov 13, 2015Mar 30, 2016May 12, 2016Aug 12, 2016Nov 10, 2016Mar 30, 2017May 12, 2017Aug 14, 2017Nov 13, 2017Mar 29, 2018May 30, 2018Aug 29, 2018Nov 28, 2018Feb 27, 2019May 29, 2019Aug 28, 2019Nov 27, 2019Feb 26, 2020Jun 3, 2020Sep 2, 2020Dec 2, 2020Mar 3, 2021Jun 2, 2021Sep 1, 2021Dec 1, 2021Mar 2, 2022Jun 1, 2022Aug 31, 2022Nov 30, 2022Mar 1, 2023May 31, 2023
EPS Estimate----0.36-0.410.40-0.43--------0.500.24----------------------------------
EPS Actual0.49-0.230.930.280.276.250.24-0.184.730.35-2.120.59-0.73-3.70-4.72-4.05-3.80-0.62-0.72-4.55-4.31-4.19-4.07-5.13-0.62-12.08-6.65-9.68-3.95-4.80-2.70-0.91-1.58-0.76-1.00-0.57-0.240.66-0.39-0.88-0.08-0.450.000.561.291.571.36-0.050.340.620.74-0.06-0.07
Surprise-----25.00%--41.46%-145.00%--18.60%--------24.00%-400.00%----------------------------------
Timing----Pre-market-Pre-marketAfter-hours-After-hours--------Pre-market--Pre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-market---------------------

Key Statistics & Ratios

Market Cap7.46B
Enterprise Value7.62B
Trailing P/E0.00
Forward P/E0.00
Price / Sales49.84
Price / Book25.85
EPS-0.07
Book Value1.11
Revenue (TTM)149.64M
Gross Profit (TTM)54.99M
EBITDA-32.18M
Profit Margin-14.06%
Operating Margin-39.03%
Return on Equity-7.82%
Return on Assets-7.14%
Shares Outstanding272.71M
Shares Float66.40M
Beta0.87
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio333.33%

Dividends

20251×
0.01Aug 28, 2025
20241×
0.05Sep 24, 2024
20231×
0.05Aug 28, 2023
20221×
0.16Aug 30, 2022
20121×
0.40Jul 30, 2012

Stock Splits

  • Apr 9, 202610000:1000
  • Aug 28, 20251050:1000
  • Sep 24, 20241100:1000
  • Aug 28, 20231060:1000
  • Aug 30, 20221150:1000
  • Jan 2, 2020219.36:1000
  • Mar 21, 20170.4953:1
  • Jul 30, 20121.05:1