NT$263.00 ($8.27)

+2.00 (+0.77%)

Weekly Expected Move ±4.4%

NT$240 NT$251 NT$263 NT$275 NT$286

TAI · Technology · Hardware, Equipment & Parts · Tech Score Strong Buy · Power 63 · NT$33.7B mcap · 66M float · 3.23% daily turnover

Revenue

$8.0B +6.8% ▲

5Y CAGR: +6.3%

Gross Profit

$3.2B +8.3% ▲

5Y CAGR: +3.5%

Operating Income

$2.0B +13.5% ▲

5Y CAGR: +1.4%

Net Income

$1.5B -2.9% ▼

5Y CAGR: +1.7%

EPS (Diluted)

$11.76 -2.6% ▼

5Y CAGR: +1.8%

EBITDA

$2.5B -2.1% ▼

5Y CAGR: +2.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$7.5B	$7.5B	$7.1B	$7.5B	$8.0B
YoY Growth	+26.7%	-0.5%	-5.2%	+6.3%	+6.8%
Cost of Revenue	$4.3B	$4.8B	$4.3B	$4.5B	$4.8B
Gross Profit	$3.2B	$2.6B	$2.7B	$3.0B	$3.2B
Gross Margin	43.2%	35.3%	38.8%	39.6%	40.2%
R&D Expenses	$298M	$326M	$361M	$410M	$403M
SG&A Expenses	$819M	$902M	$784M	$798M	$723M
Operating Expenses	$1.1B	$1.2B	$1.2B	$1.2B	$1.2B
Operating Income	$2.2B	$1.8B	$1.6B	$1.8B	$2.0B
Operating Margin	28.9%	24.4%	22.5%	23.6%	25.0%
Interest Expense	$12M	$17M	$17M	$24M	$23M
Income Before Tax	$2.2B	$1.8B	$1.7B	$2.1B	$2.2B
Tax Expense	$569M	$407M	$411M	$532M	$662M
Net Income	$1.6B	$1.4B	$1.3B	$1.6B	$1.5B
Net Margin	21.0%	18.4%	18.5%	20.6%	18.7%
EPS (Diluted)	$12.25	$10.66	$10.17	$12.08	$11.76
EBITDA	$2.5B	$2.2B	$2.1B	$2.5B	$2.5B
Shares Outstanding	129M	129M	129M	129M	127M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.0B	$2.0B	$1.9B	$2.1B	$2.1B	$2.0B	$2.1B	$2.7B
Cost of Revenue	$1.2B	$1.3B	$1.2B	$1.2B	$1.3B	$1.2B	$1.4B	$1.7B
Gross Profit	$784M	$755M	$743M	$859M	$820M	$784M	$677M	$990M
Gross Margin	39.6%	37.1%	39.2%	41.8%	39.4%	39.1%	32.9%	36.7%
R&D Expenses	$103M	$106M	$100M	$95M	$100M	$107M	$102M	$110M
SG&A Expenses	$176M	$210M	$197M	$192M	$170M	$231M	$166M	$214M
Operating Expenses	$279M	$316M	$297M	$287M	$270M	$336M	$268M	$323M
Operating Income	$480M	$439M	$446M	$571M	$550M	$448M	$409M	$667M
Operating Margin	24.3%	21.6%	23.5%	27.8%	26.4%	22.3%	19.9%	24.7%
Interest Expense	$8M	$8M	$7M	$5M	$4M	$6M	$6M	$8M
Income Before Tax	$500M	$527M	$503M	$454M	$634M	$562M	$362M	$959M
Tax Expense	$132M	$129M	$126M	$170M	$227M	$139M	$78M	$274M
Net Income	$379M	$401M	$380M	$290M	$410M	$426M	$283M	$684M
Net Margin	19.2%	19.8%	20.1%	14.1%	19.7%	21.2%	13.8%	25.4%
EPS (Diluted)	$2.95	$3.11	$2.96	$2.26	$3.20	$3.33	$2.20	$5.33
EBITDA	$619M	$648M	$623M	$569M	$747M	$514M	$521M	$782M
Shares Outstanding	128M	129M	128M	128M	128M	127M	129M	128M

2428.TW TAI