NT$721.00 ($22.68)

+14.00 (+1.98%)

Weekly Expected Move ±4.6%

NT$655 NT$688 NT$721 NT$754 NT$787

TAI · Technology · Semiconductors · Tech Score Neutral · Power 49 · NT$57.9B mcap · 72M float · 3.04% daily turnover

Revenue

$11.4B +17.4% ▲

5Y CAGR: +26.0%

Gross Profit

$3.8B +31.5% ▲

5Y CAGR: +21.2%

Operating Income

$1.6B +41.9% ▲

5Y CAGR: +31.0%

Net Income

$1.1B +23.2% ▲

5Y CAGR: +30.2%

EPS (Diluted)

$13.82 +21.7% ▲

5Y CAGR: +29.7%

EBITDA

$1.8B +24.1% ▲

5Y CAGR: +27.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.7B	$5.6B	$6.9B	$9.7B	$11.4B
YoY Growth	+30.8%	+20.6%	+22.3%	+40.2%	+17.4%
Cost of Revenue	$3.0B	$3.6B	$4.7B	$6.8B	$7.6B
Gross Profit	$1.7B	$2.1B	$2.2B	$2.9B	$3.8B
Gross Margin	36.4%	37.0%	31.9%	29.9%	33.5%
R&D Expenses	$280M	$321M	$341M	$378M	$463M
SG&A Expenses	$858M	$1.0B	$1.1B	$1.4B	$1.8B
Operating Expenses	$1.1B	$1.4B	$1.5B	$1.8B	$2.2B
Operating Income	$474M	$752M	$718M	$1.1B	$1.6B
Operating Margin	10.1%	13.3%	10.4%	11.5%	13.9%
Interest Expense	$3M	$3M	$5M	$18M	$28M
Income Before Tax	$524M	$736M	$860M	$1.3B	$1.5B
Tax Expense	$104M	$167M	$210M	$350M	$398M
Net Income	$420M	$569M	$650M	$927M	$1.1B
Net Margin	9.0%	10.1%	9.4%	9.6%	10.0%
EPS (Diluted)	$5.19	$7.00	$8.05	$11.36	$13.82
EBITDA	$584M	$866M	$839M	$1.4B	$1.8B
Shares Outstanding	81M	81M	81M	83M	83M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.5B	$2.6B	$2.8B	$2.9B	$2.8B	$2.8B	$3.1B	$3.0B
Cost of Revenue	$1.6B	$1.8B	$1.9B	$2.0B	$1.9B	$1.8B	$2.1B	$1.8B
Gross Profit	$888M	$741M	$892M	$963M	$909M	$1.0B	$1.0B	$1.2B
Gross Margin	35.5%	28.8%	31.7%	33.1%	32.1%	37.2%	33.6%	40.3%
R&D Expenses	$92M	$104M	$113M	$110M	$115M	$125M	$152M	$162M
SG&A Expenses	$380M	$402M	$432M	$376M	$461M	$500M	$481M	$527M
Operating Expenses	$472M	$506M	$545M	$486M	$577M	$615M	$645M	$705M
Operating Income	$417M	$229M	$347M	$477M	$330M	$421M	$404M	$502M
Operating Margin	16.7%	8.9%	12.4%	16.4%	11.7%	15.0%	13.0%	16.8%
Interest Expense	$7M	$7M	$7M	$7M	$7M	$7M	$7M	$6M
Income Before Tax	$346M	$379M	$367M	$284M	$423M	$467M	$441M	$517M
Tax Expense	$105M	$129M	$97M	$56M	$121M	$124M	$98M	$101M
Net Income	$241M	$250M	$257M	$229M	$294M	$343M	$343M	$416M
Net Margin	9.6%	9.7%	9.1%	7.9%	10.4%	12.2%	11.0%	13.9%
EPS (Diluted)	$2.92	$3.01	$3.11	$2.78	$3.55	$4.11	$4.01	$4.90
EBITDA	$387M	$426M	$419M	$344M	$485M	$527M	$474M	$590M
Shares Outstanding	83M	84M	84M	82M	83M	84M	83M	83M

3583.TW TAI