Phoenix Silicon International Corp.

Phoenix Silicon International Corp.

TTWSE:8028
246.50
TWD
-11.50
(-4.46%)
5.51EPS
54.74P/E
58.03BMarket Cap
Nov 05Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
12.18
11.99
11.42
12.84
13.94
14.95
17.55
15.02
17.57
20.9
21.5
20.57
26.03
29
Basic EPS, GAAP
4.15
3.33
1.37
1.43
1.25
1.64
2.2
0.89
1.56
2.17
2.02
2.85
4.37
5.79
Free Cash Flow per Basic Share
1.11
2.16
-3.57
1.5
1.1
1.12
-2.85
-2.46
-6.45
-12.07
-1.38
0.84
-10.09
-10.76
Dividend per Share
- -
- -
0.88
1.32
1.32
1.32
1.4
1.75
0.53
0.75
1.78
1.8
2.19
- -
Book Value per Share
6.99
11.53
12.01
12.1
12.02
14.5
16.15
15.29
16.68
19.32
22.8
23.85
29.14
33.39
Tangible Book Value per Share
6.94
11.48
11.8
11.87
11.82
14.3
15.93
15.09
16.48
19.17
22.62
23.73
29.05
33.31
Basic Weighted Avg Shares
116
130
133
133
133
142
151
151
151
150
155
173
173
176
Sales/Revenue/Turnover
1,409
1,559
1,521
1,710
1,856
2,122
2,649
2,268
2,651
3,138
3,328
3,552
4,510
5,113
Operating Margin (%)
28.84
26
15.49
14.78
13.71
14.12
16.27
6.52
8.76
9.81
6.89
15.05
21.51
23.61
Depreciation Expense
162
161
207
268
308
340
387
495
567
603
813
858
955
1,048
Net Income, GAAP
480
433
183
191
167
233
332
135
236
325
312
492
757
1,021
Effective Tax Rate (%)
- -
14.48
20.93
19.24
25.71
27.97
23.84
- -
2.74
12.72
10.87
11.99
14.19
14.79
Profit Margin (%)
34.08
27.77
12.03
11.15
9
10.96
12.54
5.93
8.89
10.36
9.38
13.85
16.78
19.97
Working Capital
336
689
475
429
403
836
1,573
155
118
797
1,601
498
818
877
LT Debt
330
165
446
419
401
299
1,829
999
2,050
4,310
4,034
3,476
5,174
5,352
Total Equity
899
1,536
1,599
1,611
1,601
2,239
2,473
2,324
2,517
2,991
3,935
4,117
5,108
6,111
Return on Invested Capital (%)
- -
21.9
8.96
9.02
8.06
8.25
9.06
- -
4.38
3.95
2.48
5.43
8.42
9.57
Return on Capital (%)
- -
28.77
9.53
8.99
7.61
10.69
10.17
- -
5.31
5.19
4.47
6.31
8.24
10.08
Return on Common Equity (%)
88.39
35.57
11.67
11.88
10.41
12.28
14.36
5.67
9.77
11.81
9.01
12.22
16.4
19.53

Capital Structure

TWD

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
656
608
699
LT Borrowings
4,899
4,786
5,064
LT Finance Leases
274
271
287
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
175
179
183
Market Capitalization
31,200
32,488
58,027

Working Capital

TWD

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
2,655
2,931
3,319
Cash, Cash Equivalents & STI
1,012
953
973
Accounts Receivable, Net
493
597
609
Inventories
167
174
191
Total Current Liabilities
1,836
2,267
2,442
Payables & Accruals
- -
- -
- -
ST Debt
656
608
699
Deferred Revenue
- -
- -
- -

Growth Rates

TWD

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
13.18%
17.48%
24.08%
Free Cash Flow
-186.22%
-263.38%
-1,309.14%
Net Income, GAAP
23.49%
44.11%
53.81%
Sales/Revenue/Turnover
12.08%
15.01%
26.97%
Total Cash Common Dividend
- -
30.27%
22.22%

Quarterly Revenue

TWD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
735
828
938
1,050
3,552
2025
1,082
1,044
1,164
1,219
4,510
2026
1,303
1,427
- -
- -
- -

Quarterly Earnings Per Share

TWD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.36
0.6
0.73
1.16
2.85
2025
1.34
0.58
1.17
1.29
4.37
2026
1.61
1.71
- -
- -
- -

Quarterly Dividends Per Share

TWD

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
1.8
2025
- -
- -
- -
- -
2.19
2026
- -
- -
- -
- -
- -

Company Description

CEO
Hsing Chuan Tsai
Full Time Employees
888
Sector
Producer manufacturing
Industry
Industrial machinery
Address
Hsinchu Science-Based Industrial Park Hsinchu Taiwan 30078
IPO Date
Jul 10, 2018
Website
psi.com.tw
Business
Phoenix Silicon International Corporation (8028.TW), founded in 1997 and headquartered in Hsinchu Science Park, Taiwan, engages in the research, development, manufacture, export, import, and sale of semiconductor wafers and related process services. The company offers wafer reclaim services and products for semiconductor IC manufacturing process monitoring; wafer thinning solutions for conduction resistance testing, ultra-thin packaging and sealing, flip chip thick metal packaging, 12-inch wafers, and wide bandgap materials including silicon carbide (SiC) and gallium nitride (GaN); regenerated, test, and product wafers; thermal oxide products for etch rate testing, metal wiring tests, metal wafers, and electrical insulating layers; micro-electromechanical systems (MEMS) process foundry services for applications such as MEMS microphones, auto-focusing elements, pressure sensors, motion sensing elements, gyroscopes, and accelerometers; and carrier wafers for advanced packaging including front-end logic, 3D memory, and high-bandwidth memory (HBM). It operates fabrication facilities in Hsinchu and a fully automated lights-out wafer reclaim fab in Taichung Port Technology Industrial Park, serving leading global foundries and integrated device manufacturers primarily in Asia with expansion plans into the United States amid supply chain localization trends. In 2024, Phoenix Silicon International achieved record revenue of NT$3.55 billion, up 6.73% year-over-year, with operating profit surging 133% to NT$535 million driven by AI-related demand for advanced processes; it launched a new carrier wafer business starting in 2025, expanded Taichung fab capacity to 240,000 wafers monthly with Phase II targeting 310,000 by year-end to reach group total of 800,000 wafers, developed high-spec reclaimed wafers for 2nm processes and co-developed chemical mechanical polishing and automated optical inspection equipment, established a Sustainability Development Committee, reduced greenhouse gas emissions by 6.4% despite capacity growth, and completed a full board re-election to strengthen governance.