Also trades as: CHT (NYSE) · $vol 9M

NT$146.00 ($4.59)

+0.50 (+0.34%)

Weekly Expected Move ±1.4%

NT$142 NT$144 NT$146 NT$148 NT$150

TAI · Communication Services · Telecommunications Services · Tech Score Strong Buy · Power 65 · NT$1.13T mcap · 5.02B float · 0.294% daily turnover

Revenue

$236.1B +3.3% ▲

5Y CAGR: +2.6%

Gross Profit

$84.6B +3.2% ▲

5Y CAGR: +3.7%

Operating Income

$48.5B +3.6% ▲

5Y CAGR: +2.8%

Net Income

$38.7B +4.0% ▲

5Y CAGR: +3.0%

EPS (Diluted)

$4.99 +4.2% ▲

5Y CAGR: +3.0%

EBITDA

$89.8B +2.3% ▲

5Y CAGR: +2.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$209.4B	$136.7B	$223.2B	$228.6B	$236.1B
YoY Growth	+0.9%	-34.7%	+63.3%	+2.4%	+3.3%
Cost of Revenue	$135.1B	$136.7B	$141.8B	$146.6B	$151.5B
Gross Profit	$74.3B	$375K	$81.4B	$82.0B	$84.6B
Gross Margin	35.5%	0.0%	36.5%	35.9%	35.8%
R&D Expenses	$3.7B	$3.8B	$3.9B	$4.2B	$0
SG&A Expenses	$26.2B	$29.4B	$30.6B	$32.3B	$33.7B
Operating Expenses	$29.0B	$33.3B	$33.4B	$35.1B	$35.9B
Operating Income	$44.9B	$46.8B	$46.4B	$46.9B	$48.5B
Operating Margin	21.5%	34.2%	20.8%	20.5%	20.6%
Interest Expense	$218M	$263M	$319M	$339M	$370M
Income Before Tax	$46.1B	$47.2B	$47.0B	$47.8B	$50.3B
Tax Expense	$8.9B	$9.2B	$8.9B	$9.3B	$9.8B
Net Income	$35.6B	$36.4B	$37.0B	$37.2B	$38.7B
Net Margin	17.0%	26.6%	16.6%	16.3%	16.4%
EPS (Diluted)	$4.60	$4.70	$4.76	$4.79	$4.99
EBITDA	$85.1B	$87.3B	$87.6B	$87.8B	$89.8B
Shares Outstanding	7.77B	7.77B	7.77B	7.77B	7.74B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$55.3B	$64.7B	$55.4B	$56.4B	$57.9B	$66.4B	$60.0B	$61.4B
Cost of Revenue	$35.2B	$43.6B	$34.2B	$35.0B	$36.4B	$46.0B	$37.9B	$39.0B
Gross Profit	$20.1B	$21.1B	$21.2B	$21.4B	$21.5B	$20.4B	$22.1B	$22.4B
Gross Margin	36.4%	32.6%	38.3%	38.0%	37.1%	30.8%	36.9%	36.4%
R&D Expenses	$1.1B	$1.2B	$1.0B	$1.1B	$1.1B	$1.1B	$1.1B	$1.1B
SG&A Expenses	$8.0B	$8.9B	$7.9B	$8.2B	$8.3B	$9.3B	$8.4B	$8.4B
Operating Expenses	$8.8B	$9.5B	$8.7B	$8.9B	$9.4B	$10.0B	$9.0B	$9.1B
Operating Income	$11.4B	$11.6B	$12.5B	$12.5B	$12.1B	$11.5B	$13.1B	$13.3B
Operating Margin	20.6%	18.0%	22.6%	22.2%	20.9%	17.3%	21.8%	21.6%
Interest Expense	$86M	$87M	$89M	$92M	$91M	$98M	$103M	$100M
Income Before Tax	$11.5B	$12.0B	$12.7B	$13.1B	$12.3B	$12.2B	$13.2B	$13.1B
Tax Expense	$2.2B	$2.5B	$2.5B	$2.5B	$2.4B	$2.3B	$2.6B	$2.6B
Net Income	$9.0B	$9.0B	$9.8B	$10.2B	$9.4B	$9.3B	$10.1B	$10.1B
Net Margin	16.3%	13.9%	17.7%	18.0%	16.3%	14.0%	16.9%	16.5%
EPS (Diluted)	$1.16	$1.16	$1.26	$1.31	$1.22	$1.20	$1.30	$1.38
EBITDA	$21.5B	$22.0B	$22.8B	$23.3B	$21.1B	$21.9B	$23.5B	$23.9B
Shares Outstanding	7.76B	7.79B	7.78B	7.76B	7.74B	7.74B	8.02B	7.37B

2412.TW TAI