First Time Loading...

Delta Electronics Inc
TWSE:2308

Watchlist Manager
Delta Electronics Inc Logo
Delta Electronics Inc
TWSE:2308
Watchlist
Price: 315 TWD 2.94% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

401.2B
-1%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+42%
5 Years
+69%
7 Years
+87%
10 Years
+127%
40.9B
+0%
Operating Income
Growth Rates:
1 Year
-1%
3 Years
+30%
5 Years
+125%
7 Years
+97%
10 Years
+110%
33.4B
+3%
Net Income
Growth Rates:
1 Year
+2%
3 Years
+31%
5 Years
+84%
7 Years
+78%
10 Years
+88%

Earnings Waterfall
Delta Electronics Inc

Revenue
401.2B TWD
Cost of Revenue
-284B TWD
Gross Profit
117.2B TWD
Operating Expenses
-76.3B TWD
Operating Income
40.9B TWD
Other Expenses
-7.6B TWD
Net Income
33.4B TWD

Income Statement
Delta Electronics Inc

Rotate your device to view
Income Statement
Currency: TWD
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
Revenue
Revenue
177 053
N/A
181 258
+2%
185 430
+2%
189 745
+2%
190 635
+0%
190 802
+0%
191 918
+1%
197 371
+3%
203 452
+3%
207 855
+2%
211 789
+2%
212 949
+1%
214 356
+1%
215 673
+1%
216 480
+0%
219 234
+1%
223 578
+2%
225 522
+1%
229 946
+2%
233 741
+2%
237 018
+1%
240 250
+1%
255 727
+6%
264 572
+3%
268 131
+1%
269 708
+1%
267 028
-1%
272 246
+2%
282 605
+4%
299 412
+6%
307 488
+3%
309 454
+1%
314 671
+2%
324 724
+3%
335 950
+3%
362 552
+8%
384 443
+6%
394 764
+3%
405 319
+3%
406 866
+0%
401 227
-1%
Gross Profit
Cost of Revenue
(132 033)
(134 744)
(136 802)
(138 814)
(139 141)
(139 513)
(140 538)
(144 004)
(148 083)
(150 893)
(153 208)
(153 769)
(154 862)
(155 698)
(156 589)
(159 497)
(162 809)
(165 049)
(169 658)
(171 877)
(173 463)
(175 462)
(185 637)
(191 818)
(193 635)
(194 715)
(188 607)
(189 448)
(195 393)
(205 337)
(212 966)
(217 204)
(224 461)
(233 609)
(242 045)
(259 014)
(273 671)
(280 937)
(288 591)
(290 446)
(284 013)
Gross Profit
45 020
N/A
46 513
+3%
48 627
+5%
50 930
+5%
51 495
+1%
51 290
0%
51 381
+0%
53 368
+4%
55 369
+4%
56 963
+3%
58 582
+3%
59 181
+1%
59 494
+1%
59 975
+1%
59 892
0%
59 738
0%
60 768
+2%
60 474
0%
60 288
0%
61 864
+3%
63 554
+3%
64 788
+2%
70 090
+8%
72 754
+4%
74 496
+2%
74 992
+1%
78 421
+5%
82 798
+6%
87 212
+5%
94 076
+8%
94 521
+0%
92 250
-2%
90 209
-2%
91 115
+1%
93 905
+3%
103 539
+10%
110 773
+7%
113 828
+3%
116 728
+3%
116 421
0%
117 213
+1%
Operating Income
Operating Expenses
(25 513)
(26 215)
(26 967)
(27 859)
(28 676)
(29 390)
(30 721)
(32 736)
(34 870)
(36 904)
(38 024)
(38 390)
(38 668)
(39 052)
(39 610)
(40 376)
(40 994)
(41 895)
(42 766)
(43 830)
(45 388)
(46 254)
(49 691)
(52 805)
(55 087)
(56 743)
(56 275)
(55 721)
(55 787)
(57 930)
(58 861)
(58 457)
(58 845)
(60 277)
(62 193)
(65 572)
(69 334)
(71 869)
(74 141)
(75 474)
(76 263)
Selling, General & Administrative
(14 237)
(14 478)
(14 886)
(15 424)
(15 708)
(16 033)
(16 810)
(17 932)
(19 296)
(20 622)
(21 289)
(21 809)
(21 907)
(22 094)
(22 489)
(22 559)
(22 935)
(23 312)
(23 610)
(24 058)
(24 622)
(24 978)
(26 730)
(28 441)
(29 353)
(30 046)
(29 176)
(28 341)
(28 288)
(28 793)
(29 301)
(29 529)
(29 845)
(30 324)
(31 528)
(33 714)
(35 612)
(36 938)
(38 012)
(38 225)
(38 201)
Research & Development
(11 275)
(11 411)
(11 524)
(11 613)
(11 977)
(12 306)
(12 724)
(13 575)
(14 102)
(14 570)
(15 004)
(14 828)
(14 930)
(15 089)
(15 229)
(15 957)
(16 189)
(16 633)
(17 119)
(17 609)
(18 575)
(19 044)
(20 492)
(21 663)
(22 717)
(23 289)
(23 524)
(23 662)
(23 706)
(18 248)
(18 699)
(18 942)
(25 374)
(25 790)
(26 488)
(28 065)
(29 875)
(30 638)
(31 809)
(32 943)
(34 118)
Depreciation & Amortization
0
(251)
(483)
(822)
(992)
(968)
(1 104)
(1 229)
(1 472)
(1 674)
(1 732)
(1 755)
(1 831)
(1 870)
(1 894)
(1 861)
(1 870)
(1 950)
(2 035)
(2 161)
(2 191)
(2 231)
(2 469)
(2 701)
(3 018)
(3 408)
(3 575)
(3 722)
(3 793)
(3 713)
(3 685)
(3 613)
(3 626)
(3 668)
(3 683)
(3 793)
(3 847)
(3 875)
(3 903)
(3 889)
(3 944)
Other Operating Expenses
0
(75)
(74)
0
0
(83)
(83)
0
0
(38)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
0
(7 177)
(7 177)
(6 375)
0
(494)
(494)
0
0
(417)
(417)
(417)
0
Operating Income
19 508
N/A
20 299
+4%
21 661
+7%
23 071
+7%
22 819
-1%
21 899
-4%
20 659
-6%
20 631
0%
20 499
-1%
20 058
-2%
20 557
+2%
20 790
+1%
20 826
+0%
20 923
+0%
20 281
-3%
19 361
-5%
19 774
+2%
18 578
-6%
17 522
-6%
18 034
+3%
18 167
+1%
18 534
+2%
20 398
+10%
19 949
-2%
19 409
-3%
18 250
-6%
22 146
+21%
27 076
+22%
31 426
+16%
36 146
+15%
35 661
-1%
33 793
-5%
31 365
-7%
30 838
-2%
31 713
+3%
37 967
+20%
41 439
+9%
41 959
+1%
42 587
+1%
40 946
-4%
40 950
+0%
Pre-Tax Income
Interest Income Expense
1 437
1 426
1 855
2 069
2 175
2 228
1 800
1 954
2 063
1 999
2 079
1 690
1 569
1 645
1 595
1 735
1 693
1 395
1 544
1 708
1 760
1 943
7 761
7 531
7 395
6 937
1 100
894
674
1 463
1 717
2 001
2 296
1 909
1 728
2 186
1 791
2 203
2 603
2 674
4 496
Non-Reccuring Items
(74)
0
0
(74)
(83)
0
0
(83)
(39)
0
(156)
(156)
(183)
(198)
(86)
(87)
(663)
(649)
(644)
(643)
0
0
87
87
90
90
3
0
(802)
0
0
(1 296)
(494)
0
0
0
(417)
0
0
0
(319)
Gain/Loss on Disposition of Assets
(10)
(38)
(52)
(49)
(12)
(19)
10
3
1
267
135
143
145
(95)
105
469
474
718
604
233
275
21
12
(4)
(56)
(62)
(62)
(53)
(68)
(46)
(22)
(31)
(63)
(66)
(106)
(110)
426
417
437
333
(197)
Total Other Income
1 635
1 763
1 724
1 665
1 624
1 583
1 752
1 982
2 252
2 603
2 646
2 331
2 434
2 245
2 225
2 453
2 521
2 531
2 515
2 600
2 599
2 509
2 782
2 625
2 316
2 828
2 609
2 734
3 045
2 691
2 784
2 600
2 524
2 671
2 768
2 945
2 827
2 906
2 976
3 249
3 712
Pre-Tax Income
22 497
N/A
23 450
+4%
25 190
+7%
26 683
+6%
26 522
-1%
25 692
-3%
24 221
-6%
24 487
+1%
24 775
+1%
24 926
+1%
25 261
+1%
24 799
-2%
24 790
0%
24 521
-1%
24 121
-2%
23 931
-1%
23 798
-1%
22 574
-5%
21 542
-5%
21 933
+2%
22 801
+4%
23 007
+1%
31 040
+35%
30 189
-3%
29 154
-3%
28 043
-4%
25 796
-8%
30 651
+19%
34 275
+12%
40 253
+17%
40 140
0%
37 066
-8%
35 628
-4%
35 353
-1%
36 103
+2%
42 987
+19%
46 065
+7%
47 485
+3%
48 602
+2%
47 202
-3%
48 642
+3%
Net Income
Tax Provision
(3 582)
(3 729)
(4 377)
(4 514)
(4 203)
(4 040)
(4 115)
(4 483)
(4 892)
(5 256)
(5 438)
(5 327)
(5 530)
(5 334)
(4 997)
(5 009)
(5 041)
(4 910)
(4 766)
(4 502)
(4 152)
(3 779)
(5 210)
(5 248)
(5 227)
(5 346)
(4 994)
(6 079)
(6 891)
(8 053)
(7 998)
(7 441)
(7 128)
(7 066)
(7 038)
(8 298)
(9 075)
(9 354)
(9 790)
(9 581)
(9 762)
Income from Continuing Operations
18 915
19 721
20 812
22 168
22 319
21 652
20 107
20 005
19 882
19 670
19 823
19 472
19 260
19 187
19 124
18 922
18 757
17 663
16 776
17 432
18 649
19 229
25 829
24 942
23 928
22 697
20 801
24 573
27 384
32 200
32 142
29 626
28 499
28 287
29 065
34 689
36 991
38 131
38 813
37 621
38 880
Income to Minority Interest
(1 257)
(1 628)
(1 717)
(1 763)
(1 615)
(1 652)
(1 578)
(1 417)
(1 168)
(935)
(589)
(469)
(462)
(357)
(354)
(352)
(376)
(420)
(489)
(520)
(455)
(445)
(792)
(865)
(810)
(884)
(921)
(1 432)
(1 899)
(2 201)
(2 151)
(1 656)
(1 703)
(2 012)
(2 752)
(3 676)
(4 325)
(4 616)
(4 777)
(5 291)
(5 488)
Net Income (Common)
17 777
N/A
18 158
+2%
19 094
+5%
20 404
+7%
20 704
+1%
20 000
-3%
18 530
-7%
18 588
+0%
18 715
+1%
18 736
+0%
19 234
+3%
19 004
-1%
18 798
-1%
18 830
+0%
18 770
0%
18 570
-1%
18 381
-1%
17 243
-6%
16 287
-6%
16 911
+4%
18 193
+8%
18 784
+3%
25 037
+33%
24 076
-4%
23 118
-4%
21 813
-6%
19 880
-9%
23 140
+16%
25 485
+10%
29 998
+18%
29 990
0%
27 970
-7%
26 796
-4%
26 275
-2%
26 313
+0%
31 013
+18%
32 666
+5%
33 515
+3%
34 036
+2%
32 330
-5%
33 393
+3%
EPS (Diluted)
7.18
N/A
7.36
+3%
7.74
+5%
8.3
+7%
8.39
+1%
8.12
-3%
7.52
-7%
7.53
+0%
7.57
+1%
7.14
-6%
7.36
+3%
7.27
-1%
7.17
-1%
7.11
-1%
7.2
+1%
7.11
-1%
7.02
-1%
6.59
-6%
6.25
-5%
6.48
+4%
6.96
+7%
7.19
+3%
9.62
+34%
9.23
-4%
8.85
-4%
8.37
-5%
7.62
-9%
8.87
+16%
9.77
+10%
11.51
+18%
11.51
N/A
10.74
-7%
10.27
-4%
10.08
-2%
10.1
+0%
11.9
+18%
12.52
+5%
12.85
+3%
13.08
+2%
12.4
-5%
12.8
+3%

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
Join more than 132,300+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.