NT$23.30 ($0.73)

+0.35 (+1.53%)

Weekly Expected Move ±1.7%

NT$22 NT$23 NT$23 NT$23 NT$24

TAI · Consumer Defensive · Household & Personal Products · Tech Score Neutral · Power 52 · NT$1.4B mcap · 33M float · 0.186% daily turnover

Analysis Technicals Weather Peers

Revenue

$2.0B -2.1% ▼

5Y CAGR: +0.9%

Gross Profit

$0 -100.0% ▼

Operating Income

$195M -11.0% ▼

5Y CAGR: -7.5%

Net Income

$150M -22.5% ▼

5Y CAGR: -7.6%

EPS (Diluted)

$2.37 -25.0% ▼

5Y CAGR: -8.2%

EBITDA

$195M -41.1% ▼

5Y CAGR: -12.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.1B	$1.9B	$1.9B	$2.0B	$2.0B
YoY Growth	+8.0%	-9.9%	+2.4%	+7.0%	-2.1%
Cost of Revenue	$1.3B	$1.2B	$1.2B	$1.3B	$0
Gross Profit	$768M	$675M	$737M	$771M	$0
Gross Margin	37.1%	36.3%	38.7%	37.8%	0.0%
R&D Expenses	$91M	$87M	$85M	$94M	$0
SG&A Expenses	$422M	$394M	$437M	$458M	$0
Operating Expenses	$513M	$482M	$737M	$552M	$1.8B
Operating Income	$264M	$207M	$221M	$219M	$195M
Operating Margin	12.8%	11.1%	11.6%	10.7%	9.8%
Interest Expense	$3M	$4M	$4M	$3M	$0
Income Before Tax	$255M	$205M	$255M	$257M	$212M
Tax Expense	$48M	$59M	$77M	$60M	$0
Net Income	$213M	$148M	$176M	$193M	$150M
Net Margin	10.3%	7.9%	9.2%	9.5%	7.5%
EPS (Diluted)	$3.47	$2.41	$2.87	$3.16	$2.37
EBITDA	$352M	$295M	$336M	$331M	$195M
Shares Outstanding	61M	61M	61M	61M	63M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$501M	$575M	$435M	$528M	$501M	$532M	$366M	$452M
Cost of Revenue	$313M	$353M	$267M	$327M	$312M	$360M	$231M	$296M
Gross Profit	$188M	$221M	$167M	$201M	$189M	$172M	$135M	$155M
Gross Margin	37.5%	38.5%	38.5%	38.1%	37.8%	32.4%	36.9%	34.4%
R&D Expenses	$22M	$26M	$26M	$23M	$20M	$20M	$20M	$21M
SG&A Expenses	$113M	$129M	$116M	$125M	$109M	$124M	$105M	$104M
Operating Expenses	$188M	$155M	$142M	$148M	$130M	$115M	$118M	$125M
Operating Income	$0	$66M	$26M	$53M	$60M	$57M	$16M	$31M
Operating Margin	0.0%	11.6%	5.9%	10.0%	11.9%	10.7%	4.5%	6.8%
Interest Expense	$688K	$614K	$699K	$676K	$786K	$790K	$493K	$527K
Income Before Tax	$55M	$81M	$34M	$44M	$67M	$66M	$22M	$34M
Tax Expense	$14M	$20M	$11M	$13M	$17M	$22M	$6M	$9M
Net Income	$41M	$60M	$22M	$29M	$49M	$43M	$16M	$24M
Net Margin	8.1%	10.5%	5.1%	5.5%	9.8%	8.2%	4.2%	5.3%
EPS (Diluted)	$0.67	$0.97	$0.36	$0.48	$0.81	$0.70	$0.25	$0.39
EBITDA	$74M	$101M	$54M	$63M	$85M	$66M	$34M	$49M
Shares Outstanding	61M	62M	62M	61M	61M	63M	61M	61M

6671.TW TAI