NT$117.00 ($3.69)

-0.50 (-0.43%)

Weekly Expected Move ±2.5%

NT$112 NT$115 NT$118 NT$120 NT$123

TAI · Technology · Computer Hardware · Tech Score Strong Buy · Power 60 · NT$73.4B mcap · 389M float · 1.10% daily turnover

Revenue

$39.4B +10.6% ▲

5Y CAGR: +7.2%

Gross Profit

$12.5B +10.8% ▲

5Y CAGR: +10.0%

Operating Income

$6.2B +19.1% ▲

5Y CAGR: +13.5%

Net Income

$5.2B +17.5% ▲

5Y CAGR: +15.2%

EPS (Diluted)

$8.43 +18.9% ▲

5Y CAGR: +14.4%

EBITDA

$7.5B +15.1% ▲

5Y CAGR: +11.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$30.1B	$32.5B	$34.8B	$35.7B	$39.4B
YoY Growth	+8.1%	+8.0%	+7.1%	+2.5%	+10.6%
Cost of Revenue	$22.5B	$24.2B	$25.1B	$24.3B	$26.9B
Gross Profit	$7.6B	$8.3B	$9.7B	$11.3B	$12.5B
Gross Margin	25.2%	25.4%	28.0%	31.8%	31.8%
R&D Expenses	$1.5B	$1.5B	$1.7B	$1.9B	$2.0B
SG&A Expenses	$3.5B	$3.7B	$4.1B	$4.3B	$4.3B
Operating Expenses	$5.0B	$5.2B	$5.8B	$6.1B	$6.3B
Operating Income	$5.5B	$3.2B	$4.0B	$5.2B	$6.2B
Operating Margin	18.3%	9.9%	11.4%	14.6%	15.7%
Interest Expense	$43M	$47M	$81M	$90M	$98M
Income Before Tax	$5.5B	$3.2B	$4.9B	$5.9B	$6.7B
Tax Expense	$1.2B	$471M	$967M	$1.2B	$1.2B
Net Income	$4.3B	$2.6B	$3.7B	$4.4B	$5.2B
Net Margin	14.2%	7.9%	10.8%	12.5%	13.3%
EPS (Diluted)	$7.06	$4.23	$6.05	$7.09	$8.43
EBITDA	$6.6B	$4.3B	$5.1B	$6.5B	$7.5B
Shares Outstanding	605M	607M	619M	625M	648M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$9.1B	$9.2B	$9.6B	$9.8B	$9.8B	$10.3B	$9.3B	$11.5B
Cost of Revenue	$6.2B	$6.3B	$6.6B	$6.5B	$6.7B	$7.1B	$6.4B	$7.9B
Gross Profit	$2.9B	$2.9B	$3.0B	$3.3B	$3.1B	$3.2B	$2.9B	$3.6B
Gross Margin	32.0%	31.8%	31.1%	33.6%	31.5%	31.0%	31.0%	31.6%
R&D Expenses	$488M	$541M	$493M	$489M	$524M	$531M	$498M	$527M
SG&A Expenses	$1.1B	$1.1B	$1.1B	$1.0B	$1.0B	$1.2B	$1.1B	$1.2B
Operating Expenses	$1.6B	$1.6B	$1.5B	$1.5B	$1.6B	$1.7B	$1.6B	$1.7B
Operating Income	$1.4B	$1.3B	$1.4B	$1.8B	$1.5B	$1.5B	$1.3B	$1.9B
Operating Margin	14.9%	14.1%	14.9%	18.0%	15.6%	14.4%	13.5%	16.8%
Interest Expense	$24M	$17M	$22M	$22M	$27M	$27M	$25M	$26M
Income Before Tax	$1.5B	$1.5B	$1.6B	$1.8B	$1.7B	$1.6B	$1.4B	$2.0B
Tax Expense	$277M	$334M	$290M	$383M	$299M	$275M	$216M	$383M
Net Income	$1.1B	$1.1B	$1.2B	$1.4B	$1.3B	$1.3B	$1.1B	$1.6B
Net Margin	12.4%	11.5%	12.9%	14.3%	13.4%	12.5%	11.7%	13.7%
EPS (Diluted)	$1.81	$1.68	$1.96	$2.23	$2.09	$2.05	$1.73	$2.47
EBITDA	$1.8B	$1.8B	$1.9B	$2.2B	$2.0B	$1.8B	$1.6B	$2.3B
Shares Outstanding	627M	626M	627M	629M	628M	649M	629M	637M

3005.TW TAI