NT$30.95 ($0.97)

+0.30 (+0.98%)

Weekly Expected Move ±2.1%

NT$29 NT$30 NT$31 NT$31 NT$32

TAI · Basic Materials · Construction Materials · Tech Score Strong Sell · Power 34 · NT$36.1B mcap · 796M float · 0.372% daily turnover

Revenue

$22.5B +3.7% ▲

5Y CAGR: +3.6%

Gross Profit

$6.2B +10.7% ▲

5Y CAGR: +14.5%

Operating Income

$5.1B +12.3% ▲

5Y CAGR: +16.5%

Net Income

$3.9B -15.4% ▼

5Y CAGR: +9.4%

EPS (Diluted)

$3.30 -15.4% ▼

5Y CAGR: +11.7%

EBITDA

$6.0B -7.1% ▼

5Y CAGR: +11.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$21.8B	$21.3B	$21.0B	$21.7B	$22.5B
YoY Growth	+15.5%	-2.4%	-1.1%	+3.2%	+3.7%
Cost of Revenue	$17.7B	$17.0B	$16.1B	$16.1B	$16.4B
Gross Profit	$4.1B	$4.3B	$5.0B	$5.6B	$6.2B
Gross Margin	18.8%	20.2%	23.7%	25.7%	27.4%
R&D Expenses	$9M	$18M	$43M	$60M	$25M
SG&A Expenses	$825M	$899M	$903M	$982M	$1.1B
Operating Expenses	$834M	$917M	$949M	$1.0B	$1.1B
Operating Income	$3.3B	$3.4B	$4.0B	$4.5B	$5.1B
Operating Margin	15.0%	15.9%	19.2%	20.9%	22.6%
Interest Expense	$85M	$90M	$122M	$112M	$95M
Income Before Tax	$3.6B	$5.1B	$4.6B	$5.6B	$5.1B
Tax Expense	$713M	$892M	$965M	$956M	$1.0B
Net Income	$2.8B	$4.1B	$3.5B	$4.6B	$3.9B
Net Margin	13.1%	19.4%	16.8%	21.1%	17.2%
EPS (Diluted)	$2.41	$3.49	$2.99	$3.90	$3.30
EBITDA	$4.3B	$5.9B	$5.4B	$6.4B	$6.0B
Shares Outstanding	1.18B	1.18B	1.18B	1.18B	1.22B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$5.4B	$5.7B	$5.4B	$5.9B	$5.5B	$5.7B	$5.0B	$5.2B
Cost of Revenue	$4.1B	$4.2B	$4.0B	$4.3B	$3.9B	$4.1B	$3.7B	$3.9B
Gross Profit	$1.3B	$1.5B	$1.4B	$1.6B	$1.6B	$1.6B	$1.3B	$1.3B
Gross Margin	24.5%	25.9%	25.5%	27.2%	29.2%	27.8%	26.6%	24.6%
R&D Expenses	$14M	$14M	$7M	$8M	$5M	$6M	$0	$8M
SG&A Expenses	$233M	$259M	$245M	$266M	$271M	$272M	$0	$238M
Operating Expenses	$248M	$272M	$253M	$273M	$276M	$285M	$240M	$246M
Operating Income	$1.1B	$1.2B	$1.1B	$1.3B	$1.3B	$1.3B	$1.1B	$1.0B
Operating Margin	19.9%	21.1%	20.8%	22.5%	24.2%	22.9%	21.9%	19.8%
Interest Expense	$29M	$26M	$22M	$19M	$27M	$26M	$13M	$18M
Income Before Tax	$1.0B	$1.1B	$1.1B	$1.4B	$1.3B	$1.3B	$1.1B	$1.2B
Tax Expense	$188M	$208M	$240M	$297M	$273M	$224M	$232M	$215M
Net Income	$860M	$949M	$837M	$1.0B	$1.0B	$998M	$853M	$911M
Net Margin	16.0%	16.7%	15.6%	17.4%	18.4%	17.4%	16.9%	17.5%
EPS (Diluted)	$0.73	$0.81	$0.71	$0.87	$0.87	$0.84	$0.70	$0.77
EBITDA	$1.2B	$1.4B	$1.3B	$1.6B	$1.6B	$1.5B	$1.3B	$1.3B
Shares Outstanding	1.18B	1.18B	1.18B	1.18B	1.18B	1.22B	1.22B	1.18B

2504.TW TAI