NT$26.50 ($0.83)

-0.05 (-0.19%)

Weekly Expected Move ±1.9%

NT$26 NT$26 NT$27 NT$27 NT$28

TAI · Basic Materials · Construction Materials · Tech Score Sell · Power 43 · NT$18.2B mcap · 550M float · 0.167% daily turnover

Revenue

$7.9B -0.4% ▼

5Y CAGR: +7.9%

Gross Profit

$1.8B +15.1% ▲

5Y CAGR: +15.2%

Operating Income

$1.2B +15.5% ▲

5Y CAGR: -1.7%

Net Income

$1.8B +18.5% ▲

5Y CAGR: +7.1%

EPS (Diluted)

$2.56 +18.5% ▲

5Y CAGR: +6.7%

EBITDA

$1.5B -29.9% ▼

5Y CAGR: -0.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$6.1B	$7.1B	$7.8B	$8.0B	$7.9B
YoY Growth	+12.0%	+16.1%	+10.6%	+1.9%	-0.4%
Cost of Revenue	$4.9B	$5.7B	$6.3B	$6.4B	$6.1B
Gross Profit	$1.1B	$1.4B	$1.5B	$1.6B	$1.8B
Gross Margin	18.6%	19.4%	19.8%	20.1%	23.2%
R&D Expenses	$79M	$92M	$73M	$72M	$122M
SG&A Expenses	$346M	$419M	$503M	$471M	$413M
Operating Expenses	$425M	$511M	$568M	$543M	$621M
Operating Income	$1.3B	$2.4B	$974M	$1.1B	$1.2B
Operating Margin	20.8%	34.6%	12.5%	13.3%	15.4%
Interest Expense	$29M	$42M	$56M	$43M	$55M
Income Before Tax	$1.2B	$2.4B	$2.6B	$1.8B	$2.0B
Tax Expense	$126M	$200M	$235M	$277M	$243M
Net Income	$1.1B	$2.0B	$2.1B	$1.5B	$1.8B
Net Margin	17.9%	28.9%	27.0%	18.6%	22.2%
EPS (Diluted)	$1.61	$3.02	$3.06	$2.16	$2.56
EBITDA	$1.4B	$2.6B	$2.0B	$2.1B	$1.5B
Shares Outstanding	674M	675M	689M	689M	704M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.9B	$2.1B	$1.9B	$2.0B	$1.9B	$2.1B	$1.8B	$1.8B
Cost of Revenue	$1.5B	$1.6B	$1.5B	$1.5B	$1.5B	$1.5B	$1.3B	$1.3B
Gross Profit	$346M	$435M	$392M	$437M	$388M	$622M	$492M	$475M
Gross Margin	18.5%	20.9%	20.3%	22.2%	20.6%	29.1%	27.9%	26.4%
R&D Expenses	$16M	$19M	$20M	$23M	$23M	$56M	$36M	$43M
SG&A Expenses	$94M	$140M	$104M	$115M	$119M	$159M	$169M	$158M
Operating Expenses	$111M	$159M	$124M	$138M	$141M	$216M	$206M	$214M
Operating Income	$235M	$276M	$268M	$299M	$247M	$406M	$286M	$261M
Operating Margin	12.6%	13.3%	13.9%	15.2%	13.1%	19.0%	16.2%	14.5%
Interest Expense	$11M	$12M	$11M	$12M	$14M	$17M	$17M	$17M
Income Before Tax	$537M	$448M	$348M	$462M	$626M	$609M	$347M	$544M
Tax Expense	$52M	$54M	$53M	$62M	$50M	$78M	$57M	$49M
Net Income	$474M	$377M	$285M	$390M	$562M	$520M	$284M	$489M
Net Margin	25.3%	18.1%	14.8%	19.8%	29.8%	24.3%	16.2%	27.1%
EPS (Diluted)	$0.69	$0.54	$0.41	$0.57	$0.82	$0.75	$0.41	$0.71
EBITDA	$605M	$517M	$417M	$530M	$698M	$689M	$347M	$322M
Shares Outstanding	688M	692M	689M	685M	685M	700M	708M	690M

1104.TW TAI