Also trades as: 0322.HK (HKSE) · $vol 29M · 910322.TW (TAI) · $vol 0M · TCYMF (OTC) · $vol 0M

$29.42

+0.06 (+0.20%)

Weekly Expected Move ±5.4%

$26 $28 $29 $31 $33

OTC · Consumer Defensive · Packaged Foods · Tech Score Sell · Power 41 · $8.3B mcap · 93M float · 0.024% daily turnover · Short 41% of daily vol

Revenue

$76.9B -4.6% ▼

5Y CAGR: +2.6%

Gross Profit

$26.8B +0.3% ▲

5Y CAGR: +3.6%

Operating Income

$6.2B +6.0% ▲

5Y CAGR: +0.8%

Net Income

$4.4B +17.2% ▲

5Y CAGR: +1.5%

EPS (Diluted)

$15.60 +18.2% ▲

5Y CAGR: +1.6%

EBITDA

$9.8B -2.2% ▼

5Y CAGR: -0.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$74.1B	$78.7B	$80.4B	$80.7B	$76.9B
YoY Growth	+9.6%	+6.3%	+2.2%	+0.3%	-4.6%
Cost of Revenue	$51.6B	$55.8B	$56.0B	$54.0B	$50.1B
Gross Profit	$22.5B	$22.9B	$24.5B	$26.7B	$26.8B
Gross Margin	30.4%	29.1%	30.4%	33.1%	34.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$18.2B	$19.2B	$20.5B	$20.9B	$20.5B
Operating Expenses	$17.8B	$19.3B	$20.3B	$20.8B	$20.5B
Operating Income	$4.3B	$3.3B	$3.9B	$5.9B	$6.2B
Operating Margin	5.8%	4.2%	4.9%	7.3%	8.1%
Interest Expense	$223M	$446M	$519M	$423M	$312M
Income Before Tax	$5.8B	$4.1B	$4.8B	$6.1B	$6.8B
Tax Expense	$1.4B	$1.1B	$1.3B	$1.7B	$1.7B
Net Income	$3.8B	$2.6B	$3.1B	$3.7B	$4.4B
Net Margin	5.1%	3.3%	3.9%	4.6%	5.7%
EPS (Diluted)	$13.60	$9.40	$11.00	$13.20	$15.60
EBITDA	$9.2B	$7.9B	$8.7B	$10.0B	$9.8B
Shares Outstanding	282M	282M	282M	282M	282M

Line Item	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2026 Q1	FY2026 Q2
Revenue	$20.6B	$20.6B	$19.7B	$19.7B	$20.0B	$20.0B	$20.3B	$20.3B
Cost of Revenue	$13.9B	$13.9B	$13.1B	$13.1B	$13.1B	$13.1B	$13.0B	$13.0B
Gross Profit	$6.7B	$6.7B	$6.6B	$6.6B	$6.9B	$6.9B	$7.3B	$7.3B
Gross Margin	32.6%	32.6%	33.5%	33.5%	34.5%	34.5%	35.8%	35.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.3B	$5.3B	$5.2B	$5.2B	$5.3B	$5.3B	$5.4B	$5.4B
Operating Expenses	$5.3B	$5.3B	$5.2B	$5.2B	$5.3B	$5.3B	$5.4B	$5.4B
Operating Income	$1.5B	$1.5B	$1.4B	$1.4B	$1.6B	$1.6B	$1.9B	$1.9B
Operating Margin	7.1%	7.1%	7.3%	7.3%	8.1%	8.1%	9.2%	9.2%
Interest Expense	$0	$0	$0	$0	$81M	$81M	$0	$0
Income Before Tax	$1.5B	$1.5B	$1.5B	$1.5B	$1.8B	$1.8B	$2.0B	$2.0B
Tax Expense	$405M	$405M	$464M	$464M	$493M	$493M	$539M	$539M
Net Income	$943M	$943M	$925M	$925M	$1.1B	$1.1B	$1.2B	$1.2B
Net Margin	4.6%	4.6%	4.7%	4.7%	5.7%	5.7%	6.0%	6.0%
EPS (Diluted)	$3.40	$3.40	$3.20	$3.20	$4.00	$4.00	$4.40	$4.40
EBITDA	$2.4B	$2.4B	$2.0B	$2.0B	$2.5B	$2.5B	$2.7B	$2.7B
Shares Outstanding	282M	282M	282M	282M	282M	282M	282M	282M

TYCMY OTC