NT$52.50 ($1.65)

+0.10 (+0.19%)

Weekly Expected Move ±1.3%

NT$51 NT$52 NT$52 NT$53 NT$54

TAI · Industrials · Industrial - Distribution · Tech Score Sell · Power 49 · NT$11.7B mcap · 95M float · 0.047% daily turnover

Revenue

$10.7B -5.0% ▼

5Y CAGR: -3.7%

Gross Profit

$4.9B -2.8% ▼

5Y CAGR: -3.4%

Operating Income

$862M +4.7% ▲

5Y CAGR: -16.3%

Net Income

$871M -9.1% ▼

5Y CAGR: -9.5%

EPS (Diluted)

$3.87 -9.4% ▼

5Y CAGR: -9.5%

EBITDA

$1.7B -24.8% ▼

5Y CAGR: -11.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$13.6B	$12.6B	$11.5B	$11.3B	$10.7B
YoY Growth	+4.8%	-7.4%	-8.2%	-2.2%	-5.0%
Cost of Revenue	$7.6B	$7.0B	$6.2B	$6.3B	$5.9B
Gross Profit	$6.0B	$5.5B	$5.3B	$5.0B	$4.9B
Gross Margin	44.3%	44.1%	46.2%	44.4%	45.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.6B	$4.3B	$4.3B	$4.1B	$0
Operating Expenses	$4.6B	$4.3B	$4.3B	$4.1B	$4.0B
Operating Income	$2.1B	$1.9B	$1.0B	$824M	$862M
Operating Margin	15.2%	15.1%	8.9%	7.3%	8.0%
Interest Expense	$45M	$72M	$92M	$112M	$110M
Income Before Tax	$2.0B	$1.8B	$1.5B	$1.3B	$1.1B
Tax Expense	$494M	$389M	$308M	$243M	$207M
Net Income	$1.4B	$1.3B	$1.1B	$959M	$871M
Net Margin	10.2%	10.4%	9.5%	8.5%	8.1%
EPS (Diluted)	$6.18	$5.82	$4.85	$4.27	$3.87
EBITDA	$2.9B	$2.8B	$1.9B	$2.2B	$1.7B
Shares Outstanding	225M	225M	225M	225M	241M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.8B	$2.9B	$2.6B	$2.6B	$2.8B	$2.7B	$2.5B	$2.6B
Cost of Revenue	$1.5B	$1.7B	$1.4B	$1.4B	$1.5B	$1.6B	$1.5B	$1.4B
Gross Profit	$1.3B	$1.1B	$1.2B	$1.2B	$1.3B	$1.2B	$1000M	$1.2B
Gross Margin	46.9%	40.0%	45.8%	47.1%	46.1%	42.6%	40.1%	45.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$907M	$1.0B	$1.0B	$1.0B	$931M	$998M	$1.0B
Operating Expenses	$1.1B	$907M	$1.0B	$1.0B	$1.0B	$877M	$883M	$1.0B
Operating Income	$197M	$229M	$164M	$235M	$236M	$286M	$116M	$150M
Operating Margin	7.0%	8.0%	6.3%	8.9%	8.6%	10.5%	4.7%	5.7%
Interest Expense	$30M	$30M	$28M	$27M	$27M	$28M	$24M	$25M
Income Before Tax	$379M	$307M	$235M	$307M	$258M	$340M	$187M	$242M
Tax Expense	$70M	$54M	$67M	$49M	$17M	$74M	$23M	$23M
Net Income	$292M	$238M	$160M	$241M	$225M	$245M	$161M	$206M
Net Margin	10.4%	8.3%	6.1%	9.1%	8.2%	9.0%	6.5%	7.8%
EPS (Diluted)	$1.30	$1.06	$0.71	$1.07	$1.00	$1.08	$0.72	$0.91
EBITDA	$616M	$546M	$467M	$534M	$474M	$566M	$315M	$356M
Shares Outstanding	224M	224M	225M	225M	225M	245M	225M	240M

2373.TW TAI