NT$227.50 ($7.16)

-1.50 (-0.66%)

Weekly Expected Move ±7.0%

NT$197 NT$213 NT$229 NT$245 NT$261

TAI · Technology · Hardware, Equipment & Parts · Tech Score Buy · Power 55 · NT$37.7B mcap · 146M float · 5.33% daily turnover

Revenue

$11.3B +7.7% ▲

5Y CAGR: +7.6%

Gross Profit

$3.5B +9.5% ▲

5Y CAGR: +9.6%

Operating Income

$2.3B +20.4% ▲

5Y CAGR: +12.3%

Net Income

$1.4B +24.4% ▲

5Y CAGR: +8.1%

EPS (Diluted)

$8.70 +24.5% ▲

5Y CAGR: +4.5%

EBITDA

$2.9B -0.2% ▼

5Y CAGR: +11.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$10.0B	$10.3B	$9.0B	$10.5B	$11.3B
YoY Growth	+27.3%	+3.9%	-13.0%	+16.5%	+7.7%
Cost of Revenue	$7.0B	$7.2B	$6.5B	$7.3B	$7.8B
Gross Profit	$2.9B	$3.2B	$2.5B	$3.2B	$3.5B
Gross Margin	29.4%	30.7%	28.1%	30.8%	31.4%
R&D Expenses	$200M	$210M	$238M	$273M	$240M
SG&A Expenses	$951M	$989M	$879M	$1.1B	$1.1B
Operating Expenses	$1.2B	$1.2B	$1.1B	$1.3B	$1.4B
Operating Income	$1.9B	$2.3B	$1.5B	$1.9B	$2.3B
Operating Margin	19.3%	22.1%	16.4%	18.1%	20.3%
Interest Expense	$52M	$50M	$49M	$53M	$44M
Income Before Tax	$1.9B	$2.2B	$1.6B	$2.2B	$2.8B
Tax Expense	$409M	$507M	$342M	$529M	$794M
Net Income	$1.5B	$1.7B	$922M	$1.2B	$1.4B
Net Margin	14.8%	16.7%	10.3%	11.0%	12.7%
EPS (Diluted)	$9.06	$10.49	$5.58	$6.99	$8.70
EBITDA	$2.3B	$2.8B	$2.2B	$2.9B	$2.9B
Shares Outstanding	163M	165M	165M	166M	165M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.8B	$2.8B	$2.7B	$2.9B	$2.8B	$2.9B	$2.9B	$3.7B
Cost of Revenue	$1.9B	$1.9B	$1.9B	$2.0B	$1.9B	$2.0B	$2.1B	$2.5B
Gross Profit	$901M	$882M	$817M	$929M	$914M	$883M	$864M	$1.2B
Gross Margin	32.3%	31.8%	30.3%	31.9%	32.6%	30.6%	29.3%	31.5%
R&D Expenses	$75M	$66M	$61M	$63M	$54M	$63M	$59M	$71M
SG&A Expenses	$271M	$314M	$256M	$261M	$308M	$265M	$272M	$295M
Operating Expenses	$332M	$380M	$317M	$323M	$362M	$328M	$315M	$366M
Operating Income	$569M	$501M	$500M	$605M	$552M	$630M	$549M	$796M
Operating Margin	20.4%	18.1%	18.6%	20.8%	19.7%	21.8%	18.7%	21.6%
Interest Expense	$13M	$15M	$14M	$9M	$10M	$11M	$12M	$12M
Income Before Tax	$547M	$659M	$545M	$459M	$673M	$1.1B	$520M	$851M
Tax Expense	$109M	$185M	$137M	$135M	$165M	$357M	$122M	$288M
Net Income	$264M	$340M	$276M	$202M	$377M	$583M	$263M	$394M
Net Margin	9.5%	12.3%	10.2%	6.9%	13.5%	20.2%	8.9%	10.7%
EPS (Diluted)	$1.60	$2.04	$1.67	$1.22	$2.28	$3.53	$1.59	$2.39
EBITDA	$713M	$822M	$709M	$616M	$827M	$729M	$710M	$972M
Shares Outstanding	165M	166M	165M	165M	165M	165M	165M	165M

2472.TW TAI