Flight International Co., Ltd.

NT$57.30As of Sun 8 Nov 2026, 12:00 UTC

TPEx:6798Communication

Country Taiwan

PE (Fwd) 49.42

TSR 3Y CAGR 1.72%

Div yield —

ROE 5.13%

Advertising Agencies

Beta (5Y) —

PE TTM 74.76

TSR TTM 129.25%

Mkt cap NT$1.122B

ROIC 8.20%

SE Grade™

—

Value

Quality

Moat

1Y Price

Reference

NT$60

3.89%

(46.60%)

Price above Reference Value

TTM

FYE 31 Dec TWD

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

722.4

RevenueNT$M

—

505.6

776.7

692.9

722.4

814.3

12.63%

—

4.26

Revenue growth%

—

53.61

(10.79)

4.26

12.72

4.26

—

13.71

Gross margin%

—

12.01

15.40

14.23

13.71

13.92

13.97

—

2.43

Operating margin%

—

(2.92)

3.69

1.59

2.43

2.84

2.01

—

2.08

Net margin%

—

(2.17)

2.62

1.44

2.08

2.38

1.76

—

74.76

P/E ratio (avg)x

—

60.19

112.8

43.62

57.98

60.19

—

61.15

EV/EBITx

—

38.47

92.61

34.56

44.71

38.47

—

2.67

FCF yield (avg)%

—

2.42

2.18

4.57

3.49

2.42

—

4.15

FCF margin%

—

(6.72)

3.81

3.55

4.15

4.80

3.68

—

1.995

FCF / Net incomex

—

3.098

1.457

2.459

1.995

2.021

2.227

—

8.20

ROIC%

—

(10.72)

18.92

6.58

8.20

9.30

7.39

—

5.13

Return on equity%

—

(5.12)

8.11

3.54

5.13

6.11

4.33

—

2.73

Return on assets%

—

(2.67)

4.05

2.13

2.73

3.39

2.43

—

0.77

EPSNT$

—

(0.65)

1.06

0.51

0.77

0.99

(15.16%)

—

50.10

EPS growth%

—

265.00

(52.05)

50.10

28.94

50.10

—

15.67

Bookvalue per shNT$

—

12.61

15.04

14.20

15.67

16.66

7.52%

—

1.53

FCF per shareNT$

—

(2.00)

1.55

1.26

1.53

2.00

(0.71%)

—

Dividend per shNT$

—

Div yield (avg)%

—

Payout ratio%

—

19.57

Shares (diluted)M

—

16.98

19.10

19.59

◌19.59

4.87%

—

(0.02)

Buyback yield%

—

(12.45)

(2.54)

(0.02)

◌—

(2.54)

—

0.138

D/E ratiox

—

0.196

0.078

0.064

0.138

0.130

0.108

—

1.073

Enterprise valueNT$B

—

1.102

1.019

0.607

1.035

(25.81%)

—

LT debtNT$M

—

4.250

—

Peers (US$33.87M)

Cap (US$)

Fullerton Technology…

90.03M

34.92x

Jollify Creative, Ltd.

5.781M

—

Flashaim Inc.

4.714M

—

China Frontier…

33.98M

—

Capital

TTM

10Y

Leveragex

(1.212)

(2.416)

EBIT/Intx

21.12

16.12

Own earn%

—

Sh yield%

(0.02)

(2.54)

Owners

Insiders/Inst%

25.81

4.45

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

3/4

Revenue growth years

2/3

EPS growth years

2/3

Dividend streakyrs

Op margin range%

−3–4

$1 testx

—

Incr. ROIC%

—

Flight International Co., Ltd. engages in brand marketing, sports events, and talent presentation businesses. The company is based in Taipei, Taiwan.

Growth vs revenue

Latest

Trend

3Y CAGR

Rel growth

Revenue

NT$722.4M

12.63%

1.00×

Cost of revenue

NT$623.4M

11.90%

0.98×

Operating expenses

NT$81.51M

2.58%

0.76×

Asset mix

Trend

Other

83.53%

Cash and investments

16.47%

Reinvestment returns

5Y median

Trend

Reinvestment rate

(80.68%)

Return on capital

7.39%

Spread over hurdle

3.58%