NT$277.00 ($8.71)

-0.50 (-0.18%)

Weekly Expected Move ±8.2%

NT$231 NT$254 NT$277 NT$300 NT$323

TWO · Industrials · Electrical Equipment & Parts · Tech Score Strong Buy · Power 64 · NT$46.9B mcap · 157M float · 2.85% daily turnover

Revenue

$10.2B +26.3% ▲

5Y CAGR: +9.0%

Gross Profit

$3.2B +59.7% ▲

5Y CAGR: +18.2%

Operating Income

$1.8B +107.3% ▲

5Y CAGR: +14.6%

Net Income

$1.4B +39.1% ▲

5Y CAGR: +15.4%

EPS (Diluted)

$8.73 +37.9% ▲

5Y CAGR: +13.5%

EBITDA

$2.0B +41.3% ▲

5Y CAGR: +13.7%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.0B	$7.8B	$7.4B	$8.0B	$10.2B
YoY Growth	+21.7%	-3.1%	-5.5%	+9.2%	+26.3%
Cost of Revenue	$6.8B	$6.4B	$5.6B	$6.0B	$7.0B
Gross Profit	$1.2B	$1.4B	$1.8B	$2.0B	$3.2B
Gross Margin	15.5%	18.4%	23.9%	24.9%	31.4%
R&D Expenses	$71M	$90M	$82M	$88M	$0
SG&A Expenses	$767M	$789M	$1.1B	$1.1B	$1.3B
Operating Expenses	$776M	$750M	$1.2B	$1.1B	$1.4B
Operating Income	$628M	$1.1B	$603M	$853M	$1.8B
Operating Margin	7.8%	13.6%	8.2%	10.6%	17.4%
Interest Expense	$16M	$27M	$18M	$9M	$21M
Income Before Tax	$620M	$1.0B	$722M	$1.3B	$1.8B
Tax Expense	$153M	$200M	$66M	$278M	$411M
Net Income	$451M	$813M	$637M	$1.0B	$1.4B
Net Margin	5.6%	10.4%	8.6%	12.6%	13.8%
EPS (Diluted)	$3.05	$5.20	$3.99	$6.33	$8.73
EBITDA	$848M	$1.3B	$911M	$1.4B	$2.0B
Shares Outstanding	148M	158M	160M	160M	162M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.2B	$2.2B	$2.3B	$2.6B	$2.5B	$2.7B	$2.6B	$2.7B
Cost of Revenue	$1.7B	$1.6B	$1.7B	$1.8B	$1.8B	$1.7B	$1.8B	$1.9B
Gross Profit	$430M	$616M	$689M	$811M	$761M	$930M	$814M	$815M
Gross Margin	20.0%	27.6%	29.5%	31.0%	30.1%	34.8%	31.2%	30.2%
R&D Expenses	$19M	$16M	$15M	$19M	$19M	$29M	$31M	$46M
SG&A Expenses	$280M	$305M	$245M	$277M	$345M	$475M	$339M	$397M
Operating Expenses	$272M	$319M	$251M	$273M	$357M	$503M	$370M	$454M
Operating Income	$158M	$315M	$438M	$538M	$394M	$397M	$444M	$361M
Operating Margin	7.3%	14.1%	18.7%	20.6%	15.6%	14.9%	17.0%	13.4%
Interest Expense	$2M	$2M	$4M	$6M	$6M	$4M	$5M	$11M
Income Before Tax	$160M	$421M	$512M	$276M	$505M	$536M	$560M	$439M
Tax Expense	$45M	$86M	$99M	$105M	$91M	$116M	$104M	$126M
Net Income	$119M	$333M	$408M	$168M	$411M	$420M	$455M	$310M
Net Margin	5.5%	14.9%	17.4%	6.4%	16.3%	15.7%	17.4%	11.5%
EPS (Diluted)	$0.75	$2.08	$2.55	$1.03	$2.43	$2.53	$2.68	$1.83
EBITDA	$210M	$456M	$565M	$329M	$552M	$586M	$512M	$428M
Shares Outstanding	159M	160M	160M	163M	169M	166M	170M	172M

6290.TWO TWO