Universal Inc
TWSE:1325
Universal Inc
TWSE:1325
Price:
26.55
TWD
-0.93%
Market Closed
Market Cap:
NT$2.3B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Universal Inc
TWSE:1325
|
TW |
|
F
|
FGK Rusgidro PAO
LSE:HYDR
|
RU |
Income Statement
Earnings Waterfall
Universal Inc
Universal Inc
Income Statement
Universal Inc
Universal Inc
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 |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
|
| Revenue |
1 192
N/A
|
1 085
-9%
|
981
-10%
|
954
-3%
|
1 066
+12%
|
1 141
+7%
|
1 217
+7%
|
1 220
+0%
|
1 193
-2%
|
1 238
+4%
|
1 258
+2%
|
1 230
-2%
|
1 199
-3%
|
1 120
-7%
|
1 075
-4%
|
1 079
+0%
|
1 058
-2%
|
1 082
+2%
|
1 067
-1%
|
1 073
+1%
|
1 089
+2%
|
1 114
+2%
|
1 141
+2%
|
1 124
-1%
|
1 205
+7%
|
1 192
-1%
|
1 200
+1%
|
1 202
+0%
|
1 110
-8%
|
1 090
-2%
|
1 056
-3%
|
1 026
-3%
|
990
-3%
|
958
-3%
|
920
-4%
|
913
-1%
|
865
-5%
|
867
+0%
|
873
+1%
|
880
+1%
|
914
+4%
|
881
-4%
|
887
+1%
|
849
-4%
|
773
-9%
|
1 005
+30%
|
2 021
+101%
|
3 168
+57%
|
4 057
+28%
|
4 099
+1%
|
3 261
-20%
|
2 106
-35%
|
1 191
-43%
|
870
-27%
|
619
-29%
|
587
-5%
|
554
-6%
|
514
-7%
|
466
-9%
|
426
-9%
|
406
-5%
|
392
-3%
|
366
-7%
|
341
-7%
|
317
-7%
|
303
-4%
|
310
+2%
|
301
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(944)
|
(841)
|
(745)
|
(717)
|
(770)
|
(853)
|
(907)
|
(917)
|
(935)
|
(954)
|
(992)
|
(987)
|
(985)
|
(936)
|
(912)
|
(912)
|
(903)
|
(928)
|
(915)
|
(933)
|
(960)
|
(993)
|
(1 023)
|
(1 021)
|
(1 097)
|
(1 074)
|
(1 064)
|
(1 044)
|
(935)
|
(889)
|
(844)
|
(814)
|
(788)
|
(788)
|
(780)
|
(783)
|
(747)
|
(758)
|
(764)
|
(773)
|
(813)
|
(784)
|
(792)
|
(763)
|
(689)
|
(759)
|
(945)
|
(1 174)
|
(1 351)
|
(1 354)
|
(1 179)
|
(937)
|
(751)
|
(644)
|
(574)
|
(554)
|
(510)
|
(475)
|
(437)
|
(404)
|
(406)
|
(398)
|
(382)
|
(370)
|
(354)
|
(346)
|
(352)
|
(346)
|
|
| Gross Profit |
248
N/A
|
245
-1%
|
237
-3%
|
237
+0%
|
296
+25%
|
288
-3%
|
310
+8%
|
303
-2%
|
257
-15%
|
284
+10%
|
266
-6%
|
243
-8%
|
215
-12%
|
184
-14%
|
163
-12%
|
168
+3%
|
154
-8%
|
154
0%
|
152
-1%
|
141
-7%
|
130
-8%
|
122
-6%
|
118
-3%
|
103
-13%
|
109
+6%
|
118
+9%
|
136
+15%
|
159
+16%
|
174
+10%
|
201
+15%
|
212
+6%
|
212
0%
|
202
-4%
|
170
-16%
|
140
-18%
|
130
-7%
|
118
-9%
|
108
-8%
|
109
+1%
|
107
-1%
|
102
-5%
|
97
-4%
|
95
-3%
|
85
-10%
|
84
-2%
|
246
+194%
|
1 077
+338%
|
1 994
+85%
|
2 706
+36%
|
2 746
+1%
|
2 082
-24%
|
1 169
-44%
|
440
-62%
|
227
-48%
|
45
-80%
|
33
-27%
|
44
+34%
|
38
-12%
|
29
-25%
|
22
-23%
|
(0)
N/A
|
(6)
-1 382%
|
(16)
-181%
|
(30)
-90%
|
(37)
-24%
|
(43)
-17%
|
(42)
+3%
|
(46)
-10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(91)
|
(84)
|
(83)
|
(80)
|
(82)
|
(80)
|
(84)
|
(86)
|
(84)
|
(89)
|
(92)
|
(89)
|
(88)
|
(82)
|
(71)
|
(70)
|
(66)
|
(66)
|
(70)
|
(65)
|
(66)
|
(67)
|
(71)
|
(73)
|
(80)
|
(80)
|
(78)
|
(80)
|
(73)
|
(73)
|
(73)
|
(69)
|
(67)
|
(63)
|
(58)
|
(57)
|
(53)
|
(52)
|
(54)
|
(53)
|
(53)
|
(52)
|
(52)
|
(51)
|
(50)
|
(61)
|
(107)
|
(156)
|
(181)
|
(185)
|
(147)
|
(100)
|
(70)
|
(55)
|
(45)
|
(44)
|
(49)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(47)
|
(45)
|
(43)
|
(98)
|
(99)
|
(99)
|
|
| Selling, General & Administrative |
(63)
|
(60)
|
(55)
|
(50)
|
(56)
|
(57)
|
(66)
|
(71)
|
(74)
|
(79)
|
(82)
|
(79)
|
(78)
|
(72)
|
(61)
|
(60)
|
(56)
|
(56)
|
(56)
|
(54)
|
(55)
|
(57)
|
(61)
|
(63)
|
(67)
|
(68)
|
(66)
|
(68)
|
(64)
|
(63)
|
(63)
|
(60)
|
(58)
|
(54)
|
(49)
|
(47)
|
(43)
|
(43)
|
(44)
|
(43)
|
(42)
|
(42)
|
(41)
|
(41)
|
(40)
|
(50)
|
(95)
|
(143)
|
(167)
|
(171)
|
(135)
|
(88)
|
(60)
|
(46)
|
(35)
|
(34)
|
(39)
|
(39)
|
(39)
|
(39)
|
(38)
|
(38)
|
(37)
|
(35)
|
(35)
|
(34)
|
(35)
|
(35)
|
|
| Research & Development |
(27)
|
(24)
|
(29)
|
(30)
|
(26)
|
(23)
|
(18)
|
(15)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(13)
|
(15)
|
(10)
|
(9)
|
(8)
|
(10)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
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
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
(56)
|
(56)
|
|
| Operating Income |
157
N/A
|
161
+2%
|
153
-5%
|
157
+2%
|
215
+37%
|
208
-3%
|
226
+9%
|
217
-4%
|
173
-20%
|
195
+13%
|
173
-11%
|
154
-11%
|
127
-17%
|
102
-20%
|
92
-10%
|
97
+6%
|
88
-10%
|
88
0%
|
82
-7%
|
76
-8%
|
64
-15%
|
55
-15%
|
47
-15%
|
30
-35%
|
29
-4%
|
38
+32%
|
59
+53%
|
78
+34%
|
101
+30%
|
128
+26%
|
139
+9%
|
143
+3%
|
135
-6%
|
107
-21%
|
82
-23%
|
73
-10%
|
65
-11%
|
56
-14%
|
55
-1%
|
54
-2%
|
49
-10%
|
45
-8%
|
43
-4%
|
34
-21%
|
34
-1%
|
185
+450%
|
970
+425%
|
1 838
+90%
|
2 525
+37%
|
2 561
+1%
|
1 934
-24%
|
1 069
-45%
|
370
-65%
|
171
-54%
|
0
-100%
|
(11)
N/A
|
(5)
+55%
|
(10)
-95%
|
(19)
-93%
|
(26)
-37%
|
(48)
-88%
|
(53)
-10%
|
(63)
-18%
|
(75)
-20%
|
(80)
-6%
|
(142)
-78%
|
(142)
+0%
|
(145)
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(11)
|
(4)
|
(3)
|
(17)
|
(14)
|
(15)
|
(14)
|
(0)
|
(4)
|
18
|
18
|
24
|
29
|
9
|
7
|
4
|
5
|
12
|
18
|
16
|
25
|
24
|
8
|
24
|
37
|
27
|
32
|
42
|
17
|
11
|
17
|
(19)
|
(3)
|
(15)
|
(14)
|
0
|
(18)
|
(0)
|
14
|
15
|
23
|
32
|
18
|
17
|
8
|
8
|
2
|
(0)
|
4
|
1
|
2
|
6
|
8
|
12
|
15
|
43
|
17
|
16
|
48
|
62
|
66
|
89
|
69
|
22
|
67
|
54
|
(2)
|
20
|
|
| Non-Reccuring Items |
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
(3)
|
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
|
(56)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(2)
|
(2)
|
(2)
|
6
|
7
|
7
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
3
|
7
|
8
|
9
|
9
|
6
|
7
|
3
|
3
|
(11)
|
(11)
|
(11)
|
(12)
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
2
|
6
|
6
|
6
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
9
|
9
|
14
|
14
|
7
|
7
|
2
|
9
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
|
| Pre-Tax Income |
150
N/A
|
165
+9%
|
160
-3%
|
150
-6%
|
210
+40%
|
199
-5%
|
219
+10%
|
219
+0%
|
171
-22%
|
201
+18%
|
180
-11%
|
167
-7%
|
144
-14%
|
111
-23%
|
99
-11%
|
102
+2%
|
93
-9%
|
97
+4%
|
101
+5%
|
90
-11%
|
89
-1%
|
84
-5%
|
60
-28%
|
61
+1%
|
71
+18%
|
68
-4%
|
93
+36%
|
123
+33%
|
121
-1%
|
142
+16%
|
159
+13%
|
128
-20%
|
136
+6%
|
96
-30%
|
72
-24%
|
78
+7%
|
53
-32%
|
60
+14%
|
74
+23%
|
73
-1%
|
73
+1%
|
78
+6%
|
62
-20%
|
52
-16%
|
44
-16%
|
195
+343%
|
974
+400%
|
1 840
+89%
|
2 531
+38%
|
2 564
+1%
|
1 944
-24%
|
1 082
-44%
|
390
-64%
|
195
-50%
|
29
-85%
|
46
+59%
|
21
-56%
|
16
-23%
|
32
+103%
|
39
+22%
|
21
-47%
|
39
+87%
|
8
-79%
|
(51)
N/A
|
(67)
-30%
|
(86)
-30%
|
(141)
-63%
|
(122)
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(19)
|
(20)
|
(25)
|
(27)
|
(35)
|
(33)
|
(35)
|
(32)
|
(25)
|
(30)
|
(25)
|
(26)
|
(26)
|
(23)
|
(22)
|
(22)
|
(20)
|
(20)
|
(20)
|
(17)
|
(17)
|
(17)
|
(12)
|
(13)
|
(15)
|
(14)
|
(17)
|
(23)
|
(23)
|
(27)
|
(31)
|
(24)
|
(25)
|
(18)
|
(15)
|
(17)
|
(13)
|
(14)
|
(15)
|
(13)
|
(13)
|
(16)
|
(12)
|
(10)
|
(9)
|
(35)
|
(196)
|
(374)
|
(517)
|
(528)
|
(399)
|
(258)
|
(112)
|
(73)
|
(42)
|
(10)
|
(7)
|
(7)
|
(8)
|
(10)
|
(8)
|
(11)
|
(5)
|
7
|
(0)
|
4
|
14
|
11
|
|
| Income from Continuing Operations |
131
|
144
|
135
|
123
|
176
|
166
|
183
|
187
|
146
|
171
|
155
|
141
|
118
|
88
|
78
|
80
|
73
|
76
|
81
|
72
|
72
|
68
|
48
|
48
|
57
|
54
|
76
|
100
|
98
|
115
|
129
|
104
|
111
|
78
|
58
|
61
|
40
|
46
|
59
|
60
|
60
|
63
|
50
|
42
|
35
|
160
|
778
|
1 467
|
2 015
|
2 037
|
1 546
|
824
|
277
|
122
|
(13)
|
36
|
14
|
9
|
24
|
29
|
13
|
28
|
3
|
(45)
|
(67)
|
(82)
|
(126)
|
(111)
|
|
| Income to Minority Interest |
8
|
6
|
4
|
4
|
5
|
5
|
3
|
5
|
4
|
4
|
7
|
5
|
4
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
2
|
3
|
4
|
4
|
3
|
0
|
(0)
|
0
|
0
|
0
|
2
|
(11)
|
(26)
|
(35)
|
(40)
|
(29)
|
(13)
|
(2)
|
1
|
3
|
1
|
1
|
3
|
3
|
5
|
5
|
5
|
5
|
5
|
5
|
15
|
16
|
16
|
16
|
|
| Net Income (Common) |
139
N/A
|
150
+8%
|
139
-8%
|
128
-8%
|
181
+41%
|
172
-5%
|
187
+9%
|
192
+3%
|
150
-22%
|
175
+17%
|
161
-8%
|
145
-10%
|
122
-16%
|
91
-25%
|
80
-12%
|
82
+2%
|
75
-9%
|
78
+4%
|
83
+6%
|
73
-11%
|
72
-1%
|
68
-6%
|
50
-27%
|
50
+1%
|
59
+18%
|
56
-4%
|
77
+36%
|
101
+32%
|
100
-1%
|
117
+17%
|
131
+12%
|
105
-20%
|
112
+7%
|
78
-30%
|
59
-24%
|
64
+8%
|
44
-32%
|
50
+16%
|
62
+24%
|
60
-3%
|
60
-1%
|
63
+5%
|
50
-20%
|
43
-15%
|
36
-15%
|
149
+310%
|
752
+405%
|
1 432
+91%
|
1 975
+38%
|
2 008
+2%
|
1 533
-24%
|
822
-46%
|
278
-66%
|
125
-55%
|
(12)
N/A
|
37
N/A
|
17
-55%
|
12
-29%
|
29
+147%
|
34
+16%
|
18
-47%
|
33
+83%
|
8
-77%
|
(40)
N/A
|
(52)
-29%
|
(68)
-31%
|
(112)
-65%
|
(96)
+14%
|
|
| EPS (Diluted) |
1.63
N/A
|
1.74
+7%
|
1.61
-7%
|
1.48
-8%
|
2.11
+43%
|
2
-5%
|
2.18
+9%
|
2.24
+3%
|
1.75
-22%
|
2.04
+17%
|
1.87
-8%
|
1.69
-10%
|
1.42
-16%
|
1.06
-25%
|
0.94
-11%
|
0.96
+2%
|
0.87
-9%
|
0.92
+6%
|
0.97
+5%
|
0.86
-11%
|
0.85
-1%
|
0.79
-7%
|
0.58
-27%
|
0.58
N/A
|
0.69
+19%
|
0.66
-4%
|
0.9
+36%
|
1.19
+32%
|
1.17
-2%
|
1.37
+17%
|
1.53
+12%
|
1.23
-20%
|
1.15
-7%
|
0.91
-21%
|
0.69
-24%
|
0.75
+9%
|
0.51
-32%
|
0.59
+16%
|
0.73
+24%
|
0.71
-3%
|
0.7
-1%
|
0.73
+4%
|
0.59
-19%
|
0.5
-15%
|
0.42
-16%
|
1.74
+314%
|
8.8
+406%
|
16.76
+90%
|
22.92
+37%
|
23.54
+3%
|
17.95
-24%
|
9.63
-46%
|
3.24
-66%
|
1.46
-55%
|
-0.14
N/A
|
0.43
N/A
|
0.19
-56%
|
0.14
-26%
|
0.34
+143%
|
0.39
+15%
|
0.21
-46%
|
0.38
+81%
|
0.09
-76%
|
-0.47
N/A
|
-0.6
-28%
|
-0.78
-30%
|
-1.29
-65%
|
-1.36
-5%
|
|
Switch to:
Switch to:
See Also
Discover More
