Carry International Co., Ltd

NT$26.70As of Sun 8 Nov 2026, 12:00 UTC

TPEx:7779Communication

Country Taiwan

PE (Fwd) —

TSR 10Y CAGR —

Div yield —

ROE (32.52%)

Broadcasting

Beta (5Y) —

PE TTM —

TSR TTM 31.85%

Mkt cap NT$430.0M

ROIC (174.11%)

SE Grade™

—

Value

Quality

Moat

1Y Price

Reference

NT$28

4.09%

30.07%

Price below Reference Value

TTM

FYE 31 Dec TWD

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

218.3

RevenueNT$M

—

197.0

210.0

208.9

218.3

225.2

3.48%

—

4.53

Revenue growth%

—

6.57

(0.51)

4.53

3.12

4.53

—

15.51

Gross margin%

—

14.41

12.49

(25.48)

15.51

15.39

13.45

—

(11.95)

Operating margin%

—

1.92

(0.17)

(48.12)

(11.95)

(12.08)

(6.06)

—

(12.96)

Net margin%

—

3.73

(47.55)

(12.96)

(12.73)

(6.48)

—

P/E ratio (avg)x

—

EV/EBITx

—

1.56

FCF yield (avg)%

—

(7.40)

1.62

0.93

(2.89)

—

3.08

FCF margin%

—

5.08

(15.95)

(25.13)

3.08

1.77

(6.43)

—

(0.238)

FCF / Net incomex

—

(4.271)

0.528

(0.238)

—

(0.238)

—

(174.11)

ROIC%

—

(1.88)

(254.51)

(174.11)

—

(174.11)

—

(32.52)

Return on equity%

—

13.54

(100.37)

(32.52)

(44.02)

(16.26)

—

(10.87)

Return on assets%

—

4.95

(45.12)

(10.87)

(12.37)

(5.43)

—

(1.76)

EPSNT$

—

1.99

(6.23)

(1.76)

(1.78)

—

71.80

EPS growth%

—

(413.39)

71.80

(1.26)

(170.80)

—

4.93

Bookvalue per shNT$

—

34.41

26.20

5.94

4.93

3.15

(47.66%)

—

0.42

FCF per shareNT$

—

27.42

(8.50)

(3.29)

0.42

0.25

(75.21%)

—

Dividend per shNT$

—

Div yield (avg)%

—

Payout ratio%

—

16.11

Shares (diluted)M

—

0.365

3.941

15.93

16.10

◌16.10

253.33%

—

(1.07)

Buyback yield%

—

(979.73)

(304.21)

(1.07)

◌—

(304.21)

—

0.480

D/E ratiox

—

0.091

0.073

0.291

0.480

0.751

0.191

—

341.0

Enterprise valueNT$M

—

654.2

325.9

336.9

(50.18%)

—

2.553

LT debtNT$M

—

2.553

—

Peers (US$9.814M)

Cap (US$)

meimaii Technology Co.…

11.82M

—

1 Production Film Co.

9.648M

—

Bossdom Digiinnovation…

8.923M

—

Jolse Co.,Ltd.

9.730M

—

Capital

TTM

10Y

Leveragex

—

(7.177)

EBIT/Intx

(39.17)

(20.84)

Own earn%

—

Sh yield%

(1.07)

(304.21)

Owners

Insiders/Inst%

5.26

—

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

1/4

Revenue growth years

2/3

EPS growth years

—

Dividend streakyrs

Op margin range%

−48–2

$1 testx

—

Incr. ROIC%

—

Carry International Co., Ltd provides production and broadcasting, eSports event production, customized programs, video production, and digital marketing services. It also engages in the podcast production and performance, artists, sports manager, and educational activities. The company was founded in 2022 and is based in Taipei, Taiwan.

Growth vs revenue

Latest

Trend

3Y CAGR

Rel growth

Revenue

NT$218.3M

3.48%

1.00×

Cost of revenue

NT$184.5M

3.04%

0.99×

Operating expenses

NT$59.95M

34.59%

2.20×

Asset mix

Trend

Other

51.21%

Cash and investments

48.79%

Reinvestment returns

No breakdown available