NT$156.00 ($4.91)

+2.00 (+1.30%)

Weekly Expected Move ±2.9%

NT$145 NT$150 NT$154 NT$158 NT$163

TAI · Technology · Communication Equipment · Tech Score Strong Sell · Power 31 · NT$33.9B mcap · 141M float · 1.06% daily turnover

Revenue

$53.0B +8.2% ▲

5Y CAGR: +9.4%

Gross Profit

$8.1B +9.0% ▲

5Y CAGR: +9.9%

Operating Income

$3.5B +15.2% ▲

5Y CAGR: +8.1%

Net Income

$2.8B +11.6% ▲

5Y CAGR: +10.1%

EPS (Diluted)

$12.43 +11.5% ▲

5Y CAGR: +9.9%

EBITDA

$4.3B +1.7% ▲

5Y CAGR: +8.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$38.2B	$47.2B	$51.2B	$49.0B	$53.0B
YoY Growth	+13.3%	+23.3%	+8.5%	-4.3%	+8.2%
Cost of Revenue	$32.9B	$40.6B	$43.8B	$41.6B	$44.9B
Gross Profit	$5.3B	$6.6B	$7.4B	$7.4B	$8.1B
Gross Margin	13.9%	14.0%	14.4%	15.1%	15.3%
R&D Expenses	$1.9B	$2.5B	$2.9B	$2.7B	$3.0B
SG&A Expenses	$1.2B	$1.9B	$1.3B	$1.6B	$1.6B
Operating Expenses	$3.1B	$4.4B	$7.4B	$4.4B	$4.4B
Operating Income	$2.2B	$2.7B	$3.2B	$3.0B	$3.5B
Operating Margin	5.7%	5.7%	6.2%	6.2%	6.6%
Interest Expense	$37M	$114M	$134M	$59M	$31M
Income Before Tax	$2.3B	$2.5B	$3.2B	$3.3B	$3.7B
Tax Expense	$571M	$551M	$810M	$798M	$901M
Net Income	$1.8B	$2.0B	$2.4B	$2.5B	$2.8B
Net Margin	4.7%	4.3%	4.7%	5.1%	5.2%
EPS (Diluted)	$8.06	$8.98	$10.83	$11.15	$12.43
EBITDA	$2.9B	$3.3B	$4.2B	$4.2B	$4.3B
Shares Outstanding	223M	224M	224M	223M	220M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$12.2B	$12.1B	$12.7B	$13.5B	$13.8B	$13.0B	$12.8B	$13.9B
Cost of Revenue	$10.3B	$10.2B	$10.7B	$11.4B	$11.7B	$11.0B	$10.9B	$11.8B
Gross Profit	$1.9B	$1.9B	$2.0B	$2.0B	$2.1B	$2.0B	$1.9B	$2.1B
Gross Margin	15.4%	15.4%	15.4%	15.0%	15.0%	15.3%	14.8%	14.8%
R&D Expenses	$652M	$665M	$723M	$728M	$802M	$760M	$701M	$734M
SG&A Expenses	$380M	$437M	$373M	$374M	$370M	$408M	$415M	$444M
Operating Expenses	$1.0B	$1.1B	$1.1B	$1.1B	$1.2B	$1.2B	$1.1B	$1.1B
Operating Income	$844M	$755M	$859M	$924M	$896M	$821M	$822M	$929M
Operating Margin	6.9%	6.2%	6.8%	6.9%	6.5%	6.3%	6.4%	6.7%
Interest Expense	$12M	$20M	$10M	$10M	$11M	$240K	$759K	$7M
Income Before Tax	$862M	$831M	$899M	$881M	$1.0B	$891M	$889M	$994M
Tax Expense	$201M	$209M	$220M	$221M	$249M	$211M	$200M	$251M
Net Income	$658M	$620M	$679M	$666M	$754M	$680M	$688M	$744M
Net Margin	5.4%	5.1%	5.3%	4.9%	5.5%	5.2%	5.4%	5.4%
EPS (Diluted)	$2.95	$2.78	$3.05	$3.01	$3.40	$3.08	$3.09	$3.36
EBITDA	$1.1B	$1.1B	$1.1B	$1.1B	$1.2B	$884M	$1.0B	$1.1B
Shares Outstanding	223M	223M	223M	221M	222M	221M	223M	222M

3596.TW TAI