First Time Loading...
U

Unitech Printed Circuit Board Corp
TWSE:2367

Watchlist Manager
Unitech Printed Circuit Board Corp
TWSE:2367
Watchlist
Price: 35.95 TWD 2.71% Market Closed
Updated: May 16, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

15B
-2%
Revenue
Growth Rates:
1 Year
-14%
3 Years
+4%
5 Years
-23%
7 Years
+18%
10 Years
+13%
-387.6m
-4%
Operating Income
Growth Rates:
1 Year
-
3 Years
+83%
5 Years
-
7 Years
+37%
10 Years
-852%
-344.2m
-8%
Net Income
Growth Rates:
1 Year
-
3 Years
+76%
5 Years
-
7 Years
+51%
10 Years
-

Earnings Waterfall
Unitech Printed Circuit Board Corp

Revenue
15B TWD
Cost of Revenue
-13.6B TWD
Gross Profit
1.4B TWD
Operating Expenses
-1.7B TWD
Operating Income
-387.6m TWD
Other Expenses
43.3m TWD
Net Income
-344.2m TWD

Income Statement
Unitech Printed Circuit Board Corp

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
13 278
N/A
12 990
-2%
13 044
+0%
13 183
+1%
13 876
+5%
14 609
+5%
14 193
-3%
13 938
-2%
13 789
-1%
13 195
-4%
12 760
-3%
12 563
-2%
12 650
+1%
13 523
+7%
14 797
+9%
15 837
+7%
18 131
+14%
18 864
+4%
19 540
+4%
20 437
+5%
19 540
-4%
19 930
+2%
21 013
+5%
21 900
+4%
22 418
+2%
21 219
-5%
17 830
-16%
15 449
-13%
14 387
-7%
14 167
-2%
14 776
+4%
14 203
-4%
13 502
-5%
13 730
+2%
15 197
+11%
17 478
+15%
17 424
0%
17 246
-1%
16 951
-2%
15 258
-10%
14 961
-2%
Gross Profit
Cost of Revenue
(11 905)
(11 582)
(11 664)
(11 685)
(12 022)
(12 427)
(12 077)
(11 773)
(11 662)
(11 487)
(11 489)
(11 558)
(11 731)
(12 455)
(13 218)
(13 873)
(15 252)
(15 680)
(16 316)
(17 127)
(16 832)
(17 058)
(17 440)
(17 548)
(17 367)
(16 421)
(14 616)
(13 934)
(14 391)
(14 590)
(14 935)
(14 450)
(13 737)
(13 904)
(14 612)
(15 717)
(15 241)
(15 122)
(15 017)
(13 840)
(13 607)
Gross Profit
1 373
N/A
1 409
+3%
1 381
-2%
1 498
+9%
1 854
+24%
2 182
+18%
2 116
-3%
2 165
+2%
2 127
-2%
1 708
-20%
1 271
-26%
1 005
-21%
918
-9%
1 068
+16%
1 579
+48%
1 964
+24%
2 879
+47%
3 185
+11%
3 224
+1%
3 310
+3%
2 708
-18%
2 872
+6%
3 573
+24%
4 352
+22%
5 051
+16%
4 798
-5%
3 215
-33%
1 515
-53%
(4)
N/A
(423)
-11 903%
(158)
+63%
(248)
-57%
(235)
+5%
(174)
+26%
586
N/A
1 760
+201%
2 183
+24%
2 124
-3%
1 934
-9%
1 419
-27%
1 354
-5%
Operating Income
Operating Expenses
(1 414)
(1 399)
(1 404)
(1 439)
(1 634)
(1 679)
(1 628)
(1 622)
(1 578)
(1 561)
(1 613)
(1 597)
(1 536)
(1 701)
(1 754)
(1 827)
(1 781)
(1 815)
(1 863)
(1 903)
(1 896)
(1 925)
(2 005)
(2 242)
(2 622)
(2 635)
(2 815)
(2 524)
(2 307)
(2 302)
(2 012)
(1 972)
(1 761)
(1 738)
(1 743)
(1 854)
(1 876)
(1 849)
(1 867)
(1 792)
(1 742)
Selling, General & Administrative
(1 369)
(1 384)
(1 389)
(1 422)
(1 542)
(1 587)
(1 579)
(1 575)
(1 531)
(1 512)
(1 520)
(1 502)
(1 482)
(1 517)
(1 545)
(1 613)
(1 729)
(1 761)
(1 810)
(1 842)
(1 814)
(1 845)
(1 924)
(2 172)
(2 557)
(2 559)
(2 697)
(2 388)
(2 179)
(2 170)
(1 883)
(1 840)
(1 630)
(1 578)
(1 609)
(1 711)
(1 734)
(1 716)
(1 733)
(1 628)
(1 486)
Research & Development
(45)
(43)
(44)
(46)
(50)
(49)
(49)
(47)
(48)
(49)
(52)
(53)
(54)
(55)
(54)
(60)
(52)
(53)
(53)
(61)
(82)
(81)
(81)
(70)
(65)
(76)
(93)
(111)
(128)
(89)
(85)
(89)
(131)
(133)
(134)
(143)
(142)
(133)
(134)
(138)
(140)
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
(25)
(116)
Other Operating Expenses
0
29
29
29
(43)
(43)
0
0
0
0
(42)
(42)
0
(130)
(155)
(155)
0
0
0
0
0
0
0
0
0
0
(25)
(25)
0
(44)
(44)
(44)
0
(26)
0
0
0
0
0
0
0
Operating Income
(41)
N/A
10
N/A
(24)
N/A
59
N/A
220
+270%
503
+129%
488
-3%
543
+11%
548
+1%
147
-73%
(343)
N/A
(592)
-73%
(617)
-4%
(633)
-3%
(175)
+72%
137
N/A
1 099
+702%
1 370
+25%
1 361
-1%
1 407
+3%
812
-42%
946
+17%
1 568
+66%
2 110
+35%
2 429
+15%
2 162
-11%
399
-82%
(1 009)
N/A
(2 310)
-129%
(2 725)
-18%
(2 170)
+20%
(2 220)
-2%
(1 996)
+10%
(1 912)
+4%
(1 157)
+39%
(94)
+92%
307
N/A
274
-11%
67
-76%
(373)
N/A
(388)
-4%
Pre-Tax Income
Interest Income Expense
(30)
(84)
(120)
(21)
99
49
56
181
80
73
105
(78)
45
(33)
(37)
(28)
(246)
(222)
(82)
(45)
33
103
(30)
(84)
(253)
(245)
(327)
(333)
(225)
(243)
(159)
(92)
(18)
47
75
213
65
(53)
(11)
(175)
(224)
Non-Reccuring Items
29
0
0
0
0
0
(13)
(13)
(12)
(37)
0
0
(155)
0
0
0
0
0
0
0
0
0
0
0
0
(25)
0
0
(25)
0
0
(26)
(26)
0
(26)
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(11)
(14)
(17)
(19)
(14)
(16)
(16)
(21)
(30)
(26)
(27)
(24)
(22)
(24)
(29)
(25)
(26)
(23)
(20)
(22)
(18)
(28)
(43)
(40)
(59)
(100)
(125)
(271)
(460)
(193)
(149)
(2)
(6)
(5)
(8)
(11)
(8)
(9)
191
194
207
Total Other Income
339
313
264
245
221
216
110
57
36
23
(94)
(145)
(86)
(137)
(1)
(7)
(146)
(159)
(170)
(164)
(95)
(47)
10
127
159
248
733
964
1 437
3 184
2 727
2 423
2 138
94
86
94
71
69
54
55
60
Pre-Tax Income
286
N/A
225
-22%
103
-54%
264
+156%
525
+99%
752
+43%
625
-17%
747
+19%
622
-17%
180
-71%
(358)
N/A
(839)
-135%
(836)
+0%
(828)
+1%
(242)
+71%
77
N/A
681
+790%
967
+42%
1 089
+13%
1 175
+8%
731
-38%
974
+33%
1 506
+55%
2 112
+40%
2 276
+8%
2 041
-10%
680
-67%
(648)
N/A
(1 583)
-144%
22
N/A
248
+1 046%
83
-67%
91
+10%
(1 776)
N/A
(1 030)
+42%
202
N/A
435
+115%
282
-35%
300
+7%
(299)
N/A
(345)
-15%
Net Income
Tax Provision
(27)
(25)
(22)
(27)
(12)
(37)
(36)
(86)
(97)
(71)
(86)
(31)
121
145
186
178
(29)
(32)
(90)
(124)
(92)
(176)
(294)
(463)
(545)
(497)
(329)
(85)
148
(300)
(332)
(365)
(334)
116
114
114
(22)
(18)
(16)
(21)
0
Income from Continuing Operations
259
199
82
238
513
715
589
661
526
109
(444)
(870)
(716)
(683)
(56)
255
652
935
999
1 051
639
798
1 212
1 649
1 731
1 544
351
(734)
(1 435)
(278)
(84)
(282)
(242)
(1 660)
(915)
317
413
264
285
(320)
(344)
Income to Minority Interest
(10)
(7)
4
5
(1)
3
8
13
21
22
26
20
17
14
11
18
22
25
27
23
18
14
8
8
4
(0)
(0)
(2)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
249
N/A
192
-23%
85
-56%
243
+185%
512
+111%
719
+40%
597
-17%
674
+13%
546
-19%
131
-76%
(417)
N/A
(850)
-104%
(699)
+18%
(669)
+4%
(46)
+93%
273
N/A
674
+147%
959
+42%
1 026
+7%
1 075
+5%
657
-39%
812
+24%
1 220
+50%
1 657
+36%
1 735
+5%
1 544
-11%
351
-77%
(735)
N/A
(1 436)
-95%
(278)
+81%
(84)
+70%
(282)
-238%
(242)
+14%
(1 660)
-585%
(915)
+45%
317
N/A
413
+30%
264
-36%
285
+8%
(320)
N/A
(344)
-8%
EPS (Diluted)
0.42
N/A
0.32
-24%
0.14
-56%
0.41
+193%
0.88
+115%
1.23
+40%
1.02
-17%
1.16
+14%
0.95
-18%
0.23
-76%
-0.74
N/A
-1.5
-103%
-1.22
+19%
-1.21
+1%
-0.09
+93%
0.44
N/A
1.19
+170%
1.54
+29%
1.65
+7%
1.73
+5%
1.03
-40%
1.31
+27%
1.96
+50%
2.67
+36%
2.71
+1%
2.49
-8%
0.56
-78%
-1.19
N/A
-2.25
-89%
-0.43
+81%
-0.13
+70%
-0.44
-238%
-0.38
+14%
-2.61
-587%
-1.47
+44%
0.49
N/A
0.65
+33%
0.39
-40%
0.42
+8%
-0.48
N/A
-0.51
-6%

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 137,800+ 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.