Subscribe

Pan-International Industrial Corp. (2328.TW)

TWD50.10 +2.65 (+5.58%)
TW TAI Technology Hardware, Equipment & Parts
Address No. 97 An-shin Road
New Taipei City, TW
CEO Ming-Feng Cai
IPO 2000-01-04
ISIN TW0002328002

Explore sections of this company profile

Description

Established in 1971 and based in New Taipei City, Taiwan, Pan-International Industrial Corp. delivers comprehensive electronic manufacturing services (EMS) to technology firms. The company specializes in end-to-end design and production, offering a diverse range of electronic components. These include various wires and cables, connector systems, wire harnesses, cable assemblies, printed circuit boards (PCBs) and their assemblies (PCBAs), flexible circuit boards, and bespoke plastic injection-molded parts. Furthermore, Pan-International extends its capabilities to include engineering and logistics support. Its broad reach encompasses a multitude of industries, such as automotive, communications, mobile power solutions, industrial, healthcare, computing, cloud services, consumer goods, and lifestyle products.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
TWD50.10 +2.65 (+5.58%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
11M
Beta
0.70
Float Shares
392.13M
Free Float %
75.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.38% -2.64% +13.16% +4.24% +6.83% +3.82% +31.63% +38.71% +56.84% +358.67% +159.69%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
50.10
DCF (Unlevered) 10,979.17 +21,814.5%
DCF (Levered) 20,321.93 +40,462.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.31
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Hardware, Equipment & Parts: +10.0%
    -0.2% Q1'26: -25.6% (vs Q1'25)
  • EPS growth Hardware, Equipment & Parts: +20.2%
    +1,900.5% Q1'26: -139.0% (vs Q1'25)
  • FCF margin FCF growth · Hardware, Equipment & Parts: +27.1%
    +2.1% Q1'26: +1.5% (vs Q1'25)
  • EBIT margin Hardware, Equipment & Parts: +8.7%
    +6.1% Q1'26: -0.3% (vs Q1'25)
  • ROIC Hardware, Equipment & Parts: +5.7%
    +8.2% Q1'26: -0.5% (vs Q1'25)
  • Share dilution Hardware, Equipment & Parts: +0.0%
    -99.3% Q1'26: -0.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Hardware, Equipment & Parts: -0.70×
    0.62× Q1'26: 1.63× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.67) × ERP
WACC = 14% × Ke + 86% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 10,928.56 Current price: 50.10
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Dec 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
27.16B
est: 27.33B (-0.6%)
25.60B
est: 29.14B (-12.1%)
20.55B
est: 20.56B (-0.1%)
24.23B
est: 24.03B (+0.8%)
26.26B
est: 24.84B (+5.7%)
25.63B
est: 24.97B (+2.7%)
21.82B
est: 21.82B (+0.0%)
21.77B
est: 27.33B (-20.3%)
27.33B
27.33B – 27.33B
+0.0% YoY
29.14B
29.14B – 29.14B
+6.6% YoY
20.56B
20.56B – 20.56B
-29.4% YoY
24.03B
24.03B – 24.03B
+16.9% YoY
24.84B
24.84B – 24.84B
+3.4% YoY
24.97B
24.97B – 24.97B
+0.5% YoY
EBITDA
2.13B
est: 2.54B (-16.2%)
2.00B
est: 2.71B (-26.2%)
1.64B
est: 1.91B (-14.1%)
1.98B
est: 2.24B (-11.3%)
2.70B
est: 2.31B (+16.8%)
2.53B
est: 2.32B (+9.1%)
2.22B
est: 2.03B (+9.3%)
2.00B
est: 2.77B (-27.7%)
2.77B
2.77B – 2.77B
+0.0% YoY
2.95B
2.95B – 2.95B
+6.6% YoY
2.08B
2.08B – 2.08B
-29.4% YoY
2.43B
2.43B – 2.43B
+16.9% YoY
2.52B
2.52B – 2.52B
+3.4% YoY
2.53B
2.53B – 2.53B
+0.5% YoY
EBIT
1.81B
est: 1.91B (-5.5%)
1.63B
est: 2.04B (-19.8%)
1.26B
est: 1.44B (-12.2%)
1.62B
est: 1.68B (-3.3%)
2.11B
est: 1.74B (+21.2%)
1.90B
est: 1.75B (+9.0%)
1.53B
est: 1.53B (+0.4%)
1.33B
est: 1.92B (-30.4%)
1.92B
1.92B – 1.92B
+0.0% YoY
2.04B
2.04B – 2.04B
+6.6% YoY
1.44B
1.44B – 1.44B
-29.4% YoY
1.69B
1.69B – 1.69B
+16.9% YoY
1.74B
1.74B – 1.74B
+3.4% YoY
1.75B
1.75B – 1.75B
+0.5% YoY
Net Income
1.19B
est: 1.30B (-8.5%)
1.03B
est: 1.50B (-31.3%)
663.19M
est: 642.58M (+3.2%)
967.23M
est: 988.58M (-2.2%)
1.32B
est: 1.06B (+24.6%)
1.26B
est: 1.08B (+16.7%)
1.04B
808.19M
est: 9.57M (+8,345.8%)
9.57M
9.57M – 9.57M
+0.0% YoY
11.07M
11.07M – 11.07M
+15.7% YoY
4.75M
4.75M – 4.75M
-57.1% YoY
7.30M
7.30M – 7.30M
+53.8% YoY
7.84M
7.84M – 7.84M
+7.4% YoY
7.96M
7.96M – 7.96M
+1.5% YoY
SGA
953.78M
est: 1.21B (-21.2%)
903.11M
est: 1.29B (-30.0%)
937.24M
est: 910.17M (+3.0%)
916.48M
est: 1.06B (-13.9%)
1.04B
est: 1.10B (-5.2%)
1.10B
est: 1.11B (-0.8%)
1.21B
est: 965.94M (+25.2%)
1.09B
est: 1.24B (-11.4%)
1.24B
1.24B – 1.24B
+0.0% YoY
1.32B
1.32B – 1.32B
+6.6% YoY
929.41M
929.41M – 929.41M
-29.4% YoY
1.09B
1.09B – 1.09B
+16.9% YoY
1.12B
1.12B – 1.12B
+3.4% YoY
1.13B
1.13B – 1.13B
+0.5% YoY
EPS
2.29
est: 2.49 (-8.0%)
1.99
est: 2.88 (-30.9%)
1.28
est: 1.24 (+3.6%)
1.87
est: 1.90 (-1.6%)
2.55
est: 2.04 (+25.0%)
2.42
est: 2.07 (+16.9%)
2.00
39.81
est: 2.49 (+1,498.8%)
2.49
2.49 – 2.49
+0.0% YoY
2.88
2.88 – 2.88
+15.7% YoY
1.24
1.24 – 1.24
-57.1% YoY
1.90
1.90 – 1.90
+53.8% YoY
2.04
2.04 – 2.04
+7.4% YoY
2.07
2.07 – 2.07
+1.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-14 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-13 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-12 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-11 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-08 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-07 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-06 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-05 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-05-04 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-30 A 4/5 4/5 3/5 3/5 3/5 4/5 5/5
2026-04-29 A 4/5 4/5 3/5 3/5 3/5 4/5 5/5
2026-04-28 A 4/5 4/5 3/5 3/5 3/5 4/5 5/5
2026-04-27 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-04-24 A- 4/5 4/5 2/5 3/5 3/5 4/5 5/5
2026-04-23 A 4/5 4/5 2/5 4/5 3/5 4/5 5/5
2026-04-22 A 4/5 4/5 2/5 4/5 3/5 4/5 5/5
2026-04-21 A 4/5 4/5 2/5 4/5 3/5 4/5 5/5
2026-04-20 A 4/5 4/5 2/5 4/5 3/5 4/5 5/5
2026-04-17 A 4/5 4/5 2/5 4/5 3/5 4/5 5/5
2026-04-16 A 4/5 4/5 2/5 4/5 3/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
371.97M
OE per share TTM
0.72
Owner's Yield
1.41%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
12.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 61 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
95.1K
Shares Outstanding
518.35M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ming-Feng Cai President & Manager male
Shih-Hua Kuo Assistant Vice President of Investor Relations
Yu-Keng Liu Chief Financial Officer
Zhihao Dai Accounting Supervisor
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits