NT$361.50 ($11.37)

+32.50 (+9.88%)

Weekly Expected Move ±10.8%

NT$284 NT$323 NT$362 NT$400 NT$439

TAI · Technology · Hardware, Equipment & Parts · Tech Score Strong Buy · Power 66 · NT$175.3B mcap · 381M float · 4.86% daily turnover

Revenue

$36.5B +4.9% ▲

5Y CAGR: +0.5%

Gross Profit

$6.3B -2.8% ▼

5Y CAGR: -10.9%

Operating Income

$2.1B -3.5% ▼

5Y CAGR: -25.1%

Net Income

$2.3B -22.9% ▼

5Y CAGR: -19.1%

EPS (Diluted)

$4.74 -22.0% ▼

5Y CAGR: -18.8%

EBITDA

$6.3B -36.5% ▼

5Y CAGR: -12.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$42.1B	$35.3B	$32.8B	$34.8B	$36.5B
YoY Growth	+18.3%	-16.2%	-7.1%	+6.0%	+4.9%
Cost of Revenue	$29.6B	$29.0B	$27.0B	$28.3B	$30.2B
Gross Profit	$12.5B	$6.3B	$5.8B	$6.5B	$6.3B
Gross Margin	29.7%	17.8%	17.8%	18.6%	17.3%
R&D Expenses	$1.1B	$1.1B	$1.0B	$1.0B	$986M
SG&A Expenses	$3.1B	$3.1B	$3.0B	$3.3B	$3.2B
Operating Expenses	$4.1B	$4.2B	$3.6B	$4.3B	$4.2B
Operating Income	$10.5B	$4.0B	$1.8B	$2.2B	$2.1B
Operating Margin	24.9%	11.4%	5.5%	6.3%	5.8%
Interest Expense	$208M	$264M	$392M	$465M	$554M
Income Before Tax	$10.6B	$3.5B	$3.5B	$5.0B	$3.7B
Tax Expense	$1.7B	$1.2B	$827M	$1.1B	$721M
Net Income	$7.9B	$2.3B	$2.0B	$3.0B	$2.3B
Net Margin	18.8%	6.5%	6.1%	8.6%	6.3%
EPS (Diluted)	$15.72	$4.52	$3.91	$6.08	$4.74
EBITDA	$14.2B	$8.8B	$9.0B	$10.0B	$6.3B
Shares Outstanding	508M	508M	508M	493M	634M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$9.4B	$8.4B	$8.7B	$9.6B	$9.4B	$8.8B	$9.5B	$11.3B
Cost of Revenue	$7.5B	$6.9B	$7.2B	$7.9B	$7.9B	$7.2B	$7.8B	$9.0B
Gross Profit	$1.9B	$1.4B	$1.5B	$1.6B	$1.5B	$1.6B	$1.7B	$2.3B
Gross Margin	20.2%	17.0%	17.2%	17.0%	15.8%	18.3%	18.3%	20.3%
R&D Expenses	$261M	$270M	$233M	$238M	$240M	$275M	$236M	$249M
SG&A Expenses	$786M	$812M	$782M	$830M	$735M	$767M	$791M	$885M
Operating Expenses	$1.0B	$1.1B	$1.0B	$1.1B	$975M	$1.0B	$1.0B	$1.1B
Operating Income	$845M	$344M	$484M	$555M	$509M	$558M	$719M	$1.2B
Operating Margin	9.0%	4.1%	5.5%	5.8%	5.4%	6.4%	7.5%	10.3%
Interest Expense	$129M	$133M	$137M	$137M	$141M	$139M	$132M	$125M
Income Before Tax	$582M	$1.5B	$957M	-$227M	$1.6B	$1.4B	$1.4B	$2.3B
Tax Expense	$58M	$268M	$182M	$23M	$222M	$295M	$449M	$477M
Net Income	$445M	$920M	$585M	-$215M	$1.1B	$870M	$820M	$1.6B
Net Margin	4.8%	11.0%	6.7%	-2.2%	11.2%	9.9%	8.6%	13.9%
EPS (Diluted)	$0.92	$1.89	$1.21	$-0.44	$2.18	$1.79	$1.69	$3.24
EBITDA	$2.0B	$2.8B	$2.3B	$992M	$2.5B	$562M	$2.5B	$2.0B
Shares Outstanding	485M	485M	485M	488M	485M	631M	584M	555M

2492.TW TAI