Chia Hsin Cement Corp
TWSE:1103

Watchlist Manager
Chia Hsin Cement Corp Logo
Chia Hsin Cement Corp
TWSE:1103
Watchlist
Price: 13.8 TWD 0.73% Market Closed
Market Cap: 9.1B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+40%
5Y
+51%
10Y
-2%
Operating Income
+
3Y
+64%
5Y
+79%
10Y
+67%
Net Income
+
3Y
-
5Y
-17%
10Y
-

Earnings Waterfall
Chia Hsin Cement Corp

Revenue
3B TWD
Cost of Revenue
-2.6B TWD
Gross Profit
446.2m TWD
Operating Expenses
-594.8m TWD
Operating Income
-148.6m TWD
Other Expenses
429.6m TWD
Net Income
281m TWD

Income Statement
Chia Hsin Cement Corp

Rotate your device to view
Income Statement
Currency: TWD
Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
186
169
151
126
107
106
109
120
133
140
147
153
156
158
163
168
170
175
179
173
171
169
167
179
193
202
210
222
226
223
222
205
192
172
148
124
93
84
79
79
87
98
107
116
126
125
145
154
164
174
163
163
160
157
159
162
169
178
189
198
204
207
208
210
216
220
224
231
Revenue
6 227
N/A
5 729
-8%
5 566
-3%
5 093
-9%
4 202
-17%
3 915
-7%
3 702
-5%
3 931
+6%
4 881
+24%
5 316
+9%
5 590
+5%
5 212
-7%
5 170
-1%
4 816
-7%
4 764
-1%
4 700
-1%
4 644
-1%
4 512
-3%
4 249
-6%
4 430
+4%
4 268
-4%
4 546
+7%
4 385
-4%
4 348
-1%
3 938
-9%
3 590
-9%
3 437
-4%
3 077
-10%
2 827
-8%
2 696
-5%
2 779
+3%
2 974
+7%
3 140
+6%
3 185
+1%
2 825
-11%
2 588
-8%
2 083
-20%
1 968
-6%
2 038
+4%
2 026
-1%
2 092
+3%
2 074
-1%
1 982
-4%
1 960
-1%
1 884
-4%
1 927
+2%
1 986
+3%
2 002
+1%
2 058
+3%
2 108
+2%
2 161
+3%
2 232
+3%
2 220
-1%
2 188
-1%
2 153
-2%
2 159
+0%
2 254
+4%
2 392
+6%
2 603
+9%
2 775
+7%
2 912
+5%
2 959
+2%
2 972
+0%
3 010
+1%
2 985
-1%
3 039
+2%
3 069
+1%
3 017
-2%
Gross Profit
Cost of Revenue
(5 170)
(5 032)
(4 923)
(4 574)
(3 747)
(3 410)
(3 333)
(3 555)
(4 352)
(4 612)
(4 535)
(4 206)
(4 185)
(4 050)
(4 394)
(4 468)
(4 459)
(4 342)
(4 077)
(4 179)
(4 033)
(4 208)
(3 991)
(3 921)
(3 718)
(3 504)
(3 433)
(3 142)
(2 934)
(2 732)
(2 780)
(2 889)
(3 045)
(2 955)
(2 577)
(2 300)
(1 776)
(1 738)
(1 763)
(1 753)
(1 804)
(1 775)
(1 720)
(1 731)
(1 685)
(1 813)
(1 929)
(2 005)
(2 202)
(2 242)
(2 292)
(2 332)
(2 189)
(2 132)
(2 101)
(2 076)
(2 121)
(2 213)
(2 340)
(2 448)
(2 545)
(2 551)
(2 524)
(2 541)
(2 550)
(2 587)
(2 608)
(2 571)
Gross Profit
1 057
N/A
696
-34%
643
-8%
519
-19%
455
-12%
505
+11%
369
-27%
376
+2%
529
+41%
704
+33%
1 055
+50%
1 006
-5%
985
-2%
766
-22%
370
-52%
232
-37%
185
-20%
171
-8%
172
+1%
251
+46%
235
-6%
338
+44%
395
+17%
427
+8%
219
-49%
85
-61%
4
-95%
(65)
N/A
(108)
-66%
(35)
+67%
(0)
+99%
85
N/A
95
+13%
230
+141%
249
+8%
288
+16%
307
+7%
231
-25%
275
+19%
273
-1%
288
+6%
299
+4%
262
-12%
229
-13%
199
-13%
114
-43%
57
-50%
(2)
N/A
(144)
-5 701%
(134)
+6%
(131)
+2%
(100)
+24%
31
N/A
56
+83%
52
-8%
83
+59%
133
+61%
180
+36%
263
+46%
327
+24%
366
+12%
408
+11%
449
+10%
468
+4%
435
-7%
451
+4%
461
+2%
446
-3%
Operating Income
Operating Expenses
(587)
(568)
(560)
(548)
(648)
(671)
(663)
(628)
(609)
(582)
(614)
(564)
(517)
(533)
(486)
(529)
(511)
(1 278)
(1 261)
(470)
(474)
29
(21)
(25)
(729)
(738)
(652)
(388)
(464)
47
19
202
(553)
(567)
(568)
(556)
(371)
(376)
(370)
(394)
(392)
(430)
(459)
(520)
(633)
(652)
(695)
(702)
(603)
981
(595)
(591)
(556)
(253)
(496)
(493)
(528)
(566)
(578)
(560)
(514)
(555)
(560)
(607)
(587)
(632)
(626)
(595)
Selling, General & Administrative
(587)
(565)
(557)
(545)
(648)
(671)
(663)
(628)
(609)
(581)
(614)
(564)
(516)
(516)
(469)
(529)
(512)
(487)
(471)
(471)
(473)
(470)
(520)
(524)
(478)
(487)
(441)
(433)
(464)
(442)
(429)
(404)
(553)
(543)
(544)
(532)
(371)
(376)
(370)
(393)
(392)
(430)
(459)
(520)
(633)
(652)
(695)
(702)
(603)
(589)
(595)
(591)
(556)
(547)
(496)
(493)
(528)
(531)
(543)
(525)
(514)
(519)
(523)
(570)
(587)
(592)
(586)
(555)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(1)
Other Operating Expenses
0
(3)
(3)
(3)
0
0
0
0
0
0
0
0
0
(17)
(17)
0
0
(790)
(790)
0
0
499
499
499
(250)
(250)
(211)
46
0
488
448
607
0
(24)
(24)
(24)
0
0
0
0
0
0
0
0
0
0
0
0
0
1 569
0
0
0
294
0
0
0
(35)
(35)
(35)
0
(37)
(37)
(37)
0
(40)
(40)
(39)
Operating Income
470
N/A
128
-73%
83
-35%
(28)
N/A
(193)
-582%
(165)
+14%
(294)
-78%
(252)
+14%
(80)
+68%
122
N/A
441
+262%
442
+0%
468
+6%
233
-50%
(116)
N/A
(297)
-157%
(326)
-10%
(1 107)
-240%
(1 089)
+2%
(219)
+80%
(239)
-9%
368
N/A
374
+2%
402
+8%
(509)
N/A
(653)
-28%
(648)
+1%
(453)
+30%
(572)
-26%
11
N/A
19
+67%
287
+1 419%
(457)
N/A
(337)
+26%
(320)
+5%
(268)
+16%
(64)
+76%
(145)
-127%
(95)
+34%
(121)
-27%
(104)
+14%
(131)
-27%
(196)
-50%
(291)
-48%
(435)
-49%
(538)
-24%
(638)
-19%
(704)
-10%
(747)
-6%
846
N/A
(726)
N/A
(691)
+5%
(526)
+24%
(196)
+63%
(444)
-126%
(410)
+8%
(395)
+4%
(386)
+2%
(315)
+18%
(233)
+26%
(147)
+37%
(147)
0%
(111)
+25%
(138)
-25%
(152)
-10%
(180)
-18%
(165)
+9%
(149)
+10%
Pre-Tax Income
Interest Income Expense
(42)
(97)
78
213
655
548
290
450
299
539
811
(131)
(307)
(351)
(627)
143
251
338
482
567
1 034
846
958
905
423
405
525
190
200
121
(151)
111
89
158
155
(63)
(124)
(126)
(119)
(109)
(127)
(105)
(77)
(72)
(78)
(83)
(112)
(105)
(16)
(5)
(32)
(77)
(210)
(191)
(480)
(28)
231
267
626
372
213
120
176
607
518
634
192
0
Non-Reccuring Items
(3)
0
0
0
(311)
(237)
(237)
(237)
73
0
(1)
(1)
(17)
0
0
(804)
(791)
0
0
(4)
499
0
0
0
0
0
0
(415)
487
0
0
0
(24)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 569
0
1 573
1 573
294
0
291
291
(35)
0
0
0
(37)
0
0
0
(40)
0
0
0
Gain/Loss on Disposition of Assets
1
27
48
53
187
223
181
170
5
110
120
116
116
115
109
110
104
(3)
(8)
(5)
4
10
9
11
0
3
6
3
27
28
25
26
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(0)
(0)
(13)
(14)
(14)
(14)
(1)
0
0
0
0
0
(5)
(6)
(6)
0
Total Other Income
(67)
(91)
(57)
(3)
42
49
79
85
78
76
68
75
203
271
259
267
156
96
88
79
41
40
43
56
95
85
86
91
51
54
77
70
471
390
458
591
1 424
1 514
1 683
2 099
658
888
794
1 170
1 498
1 229
1 572
1 466
1 300
1 360
867
1 208
1 261
1 266
1 278
114
92
88
57
56
54
55
62
64
65
62
71
424
Pre-Tax Income
359
N/A
(33)
N/A
152
N/A
235
+54%
381
+62%
416
+9%
19
-95%
216
+1 019%
376
+74%
847
+125%
1 440
+70%
501
-65%
462
-8%
268
-42%
(375)
N/A
(581)
-55%
(606)
-4%
(676)
-12%
(527)
+22%
418
N/A
1 339
+220%
1 263
-6%
1 384
+10%
1 375
-1%
9
-99%
(158)
N/A
(31)
+81%
(583)
-1 794%
195
N/A
213
+9%
(30)
N/A
494
N/A
79
-84%
211
+167%
293
+39%
261
-11%
1 236
+374%
1 243
+1%
1 469
+18%
1 870
+27%
428
-77%
652
+52%
520
-20%
807
+55%
986
+22%
609
-38%
823
+35%
656
-20%
2 106
+221%
2 201
+5%
1 682
-24%
2 013
+20%
820
-59%
879
+7%
631
-28%
(47)
N/A
(121)
-156%
(45)
+63%
367
N/A
195
-47%
83
-57%
27
-67%
127
+363%
532
+318%
386
-27%
510
+32%
91
-82%
275
+202%
Net Income
Tax Provision
(112)
(34)
(8)
25
12
(64)
5
(27)
72
55
(80)
(50)
(144)
(112)
(35)
(11)
(78)
(47)
(54)
(111)
(49)
(67)
(97)
(86)
44
63
5
61
18
(5)
59
1
(69)
(91)
(75)
(61)
(104)
(118)
(168)
(156)
(173)
(164)
(207)
(229)
(167)
(155)
(242)
(238)
(270)
(268)
(67)
(88)
(72)
(89)
(106)
(96)
(53)
(26)
(18)
(11)
13
(1)
(25)
(41)
(48)
(45)
(5)
12
Income from Continuing Operations
247
(67)
145
260
394
352
24
189
447
901
1 360
451
319
156
(409)
(591)
(684)
(723)
(581)
307
1 290
1 196
1 287
1 288
54
(95)
(25)
(522)
213
208
29
494
10
120
219
200
1 132
1 125
1 301
1 714
255
489
313
578
819
454
581
418
1 836
1 933
1 615
1 925
748
791
526
(143)
(174)
(71)
349
184
96
27
102
492
337
467
88
288
Income to Minority Interest
(18)
41
47
63
20
1
18
(14)
(88)
(114)
(171)
(143)
(158)
(130)
(80)
(62)
(44)
(68)
(56)
(59)
(18)
(46)
(68)
(103)
(37)
(37)
(34)
(13)
8
13
18
9
15
11
2
(1)
(82)
(87)
(109)
(143)
(69)
(84)
(87)
(88)
(111)
(85)
(70)
(68)
(74)
(85)
(70)
(88)
(90)
(86)
(59)
(12)
(7)
(9)
(31)
(14)
(15)
(4)
(6)
(28)
(18)
(25)
(10)
(7)
Net Income (Common)
230
N/A
(26)
N/A
192
N/A
323
+68%
414
+28%
353
-15%
42
-88%
175
+316%
360
+106%
787
+119%
1 189
+51%
309
-74%
160
-48%
26
-84%
(489)
N/A
(653)
-34%
(728)
-12%
(791)
-9%
(636)
+20%
249
N/A
1 272
+411%
1 150
-10%
1 219
+6%
1 185
-3%
16
-99%
(132)
N/A
(60)
+55%
(535)
-799%
222
N/A
221
0%
46
-79%
503
+994%
25
-95%
102
+311%
179
+75%
101
-43%
895
+783%
1 159
+29%
1 395
+20%
1 821
+31%
700
-62%
674
-4%
1 029
+53%
1 302
+27%
1 297
0%
961
-26%
499
-48%
338
-32%
1 764
+423%
1 847
+5%
1 545
-16%
1 836
+19%
658
-64%
704
+7%
467
-34%
(155)
N/A
(181)
-17%
(80)
+56%
318
N/A
170
-47%
81
-52%
22
-72%
96
+330%
464
+381%
320
-31%
442
+38%
78
-82%
281
+260%
EPS (Diluted)
0.36
N/A
-0.04
N/A
0.31
N/A
0.52
+68%
0.66
+27%
0.56
-15%
0.06
-89%
0.27
+350%
0.57
+111%
1.23
+116%
1.83
+49%
0.48
-74%
0.25
-48%
0.04
-84%
-0.76
N/A
-1.01
-33%
-1.13
-12%
-1.22
-8%
-0.98
+20%
0.39
N/A
1.97
+405%
1.78
-10%
1.89
+6%
1.84
-3%
0.03
-98%
-0.2
N/A
-0.09
+55%
-0.83
-822%
0.34
N/A
0.35
+3%
0.08
-77%
0.79
+888%
0.04
-95%
0.15
+275%
0.27
+80%
0.15
-44%
1.38
+820%
1.8
+30%
2.16
+20%
2.82
+31%
1.08
-62%
1.04
-4%
1.59
+53%
2.01
+26%
2.01
N/A
1.49
-26%
0.79
-47%
0.54
-32%
2.68
+396%
2.87
+7%
2.4
-16%
2.85
+19%
1
-65%
1.09
+9%
0.72
-34%
-0.25
N/A
-0.27
-8%
-0.13
+52%
0.48
N/A
0.26
-46%
0.12
-54%
0.03
-75%
0.15
+400%
0.7
+367%
0.48
-31%
0.67
+40%
0.12
-82%
0.43
+258%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.