First Time Loading...

Micro-Star International Co Ltd
TWSE:2377

Watchlist Manager
Micro-Star International Co Ltd Logo
Micro-Star International Co Ltd
TWSE:2377
Watchlist
Price: 162.5 TWD 2.2% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

183B
+5%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+25%
5 Years
+54%
7 Years
+79%
10 Years
+155%
8.8B
+13%
Operating Income
Growth Rates:
1 Year
-18%
3 Years
-4%
5 Years
+32%
7 Years
+60%
10 Years
+271%
7.5B
+3%
Net Income
Growth Rates:
1 Year
-24%
3 Years
-5%
5 Years
+25%
7 Years
+54%
10 Years
+282%

Earnings Waterfall
Micro-Star International Co Ltd

Revenue
183B TWD
Cost of Revenue
-160.1B TWD
Gross Profit
22.8B TWD
Operating Expenses
-14B TWD
Operating Income
8.8B TWD
Other Expenses
-1.3B TWD
Net Income
7.5B TWD

Income Statement
Micro-Star International Co Ltd

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
71 879
N/A
76 294
+6%
80 693
+6%
83 917
+4%
84 902
+1%
84 544
0%
82 068
-3%
82 917
+1%
85 295
+3%
88 566
+4%
92 734
+5%
99 733
+8%
102 191
+2%
103 235
+1%
103 891
+1%
103 441
0%
106 420
+3%
113 648
+7%
118 693
+4%
118 297
0%
118 527
+0%
116 233
-2%
114 081
-2%
118 198
+4%
120 491
+2%
119 507
-1%
128 701
+8%
136 642
+6%
146 503
+7%
166 004
+13%
176 989
+7%
188 440
+6%
201 810
+7%
206 844
+2%
208 538
+1%
194 897
-7%
180 411
-7%
170 973
-5%
164 249
-4%
174 601
+6%
182 966
+5%
Gross Profit
Cost of Revenue
(62 620)
(66 010)
(69 984)
(72 751)
(73 387)
(72 908)
(70 643)
(70 893)
(72 454)
(75 240)
(78 789)
(84 927)
(87 239)
(88 394)
(89 085)
(88 558)
(91 389)
(97 239)
(100 957)
(101 208)
(102 398)
(101 233)
(99 749)
(103 264)
(104 629)
(103 588)
(111 364)
(117 242)
(125 200)
(139 382)
(145 912)
(154 015)
(163 566)
(168 021)
(171 470)
(162 711)
(154 683)
(148 896)
(144 269)
(153 741)
(160 120)
Gross Profit
9 259
N/A
10 284
+11%
10 709
+4%
11 166
+4%
11 514
+3%
11 636
+1%
11 425
-2%
12 024
+5%
12 841
+7%
13 327
+4%
13 945
+5%
14 806
+6%
14 952
+1%
14 840
-1%
14 806
0%
14 883
+1%
15 031
+1%
16 410
+9%
17 738
+8%
17 091
-4%
16 130
-6%
15 000
-7%
14 332
-4%
14 934
+4%
15 862
+6%
15 919
+0%
17 336
+9%
19 400
+12%
21 303
+10%
26 623
+25%
31 077
+17%
34 425
+11%
38 244
+11%
38 823
+2%
37 068
-5%
32 186
-13%
25 728
-20%
22 077
-14%
19 981
-9%
20 860
+4%
22 846
+10%
Operating Income
Operating Expenses
(6 882)
(7 330)
(7 469)
(7 802)
(7 921)
(7 969)
(8 086)
(8 332)
(8 785)
(8 979)
(9 121)
(9 327)
(9 433)
(9 224)
(9 386)
(9 499)
(9 418)
(9 682)
(9 823)
(9 550)
(9 438)
(9 510)
(9 447)
(9 619)
(9 910)
(9 806)
(10 212)
(11 118)
(12 115)
(13 993)
(15 668)
(16 832)
(18 270)
(19 082)
(18 466)
(17 289)
(15 032)
(13 362)
(12 851)
(13 051)
(14 036)
Selling, General & Administrative
(4 390)
(4 697)
(4 833)
(5 099)
(5 185)
(5 152)
(5 197)
(5 377)
(5 575)
(5 651)
(5 728)
(5 837)
(6 033)
(5 928)
(6 134)
(6 275)
(6 217)
(6 333)
(6 317)
(6 151)
(6 090)
(6 317)
(6 345)
(6 447)
(6 595)
(6 482)
(6 854)
(7 473)
(8 391)
(9 748)
(10 897)
(11 866)
(13 090)
(13 794)
(13 419)
(12 488)
(10 635)
(9 344)
(8 888)
(9 035)
(9 753)
Research & Development
(2 492)
(2 632)
(2 636)
(2 703)
(2 736)
(2 818)
(2 889)
(2 955)
(3 211)
(3 327)
(3 393)
(3 490)
(3 399)
(3 296)
(3 252)
(3 224)
(3 201)
(3 349)
(3 506)
(3 399)
(3 348)
(3 193)
(3 102)
(3 171)
(3 315)
(3 323)
(3 358)
(3 644)
(3 724)
(3 242)
(3 769)
(3 963)
(5 179)
(5 289)
(5 047)
(4 801)
(4 397)
(4 018)
(3 963)
(4 016)
(4 283)
Other Operating Expenses
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
(1 002)
(1 002)
(1 002)
0
0
0
0
0
0
0
0
0
Operating Income
2 376
N/A
2 954
+24%
3 240
+10%
3 364
+4%
3 593
+7%
3 667
+2%
3 339
-9%
3 693
+11%
4 056
+10%
4 348
+7%
4 824
+11%
5 478
+14%
5 519
+1%
5 616
+2%
5 420
-3%
5 384
-1%
5 614
+4%
6 728
+20%
7 915
+18%
7 541
-5%
6 692
-11%
5 491
-18%
4 885
-11%
5 315
+9%
5 952
+12%
6 113
+3%
7 124
+17%
8 283
+16%
9 188
+11%
12 629
+37%
15 409
+22%
17 593
+14%
19 975
+14%
19 741
-1%
18 602
-6%
14 898
-20%
10 696
-28%
8 714
-19%
7 130
-18%
7 809
+10%
8 810
+13%
Pre-Tax Income
Interest Income Expense
41
68
176
48
(315)
(354)
(443)
(374)
(61)
(22)
36
20
77
91
51
108
60
6
(24)
4
(40)
(0)
46
(42)
19
(115)
(76)
(49)
(53)
16
(28)
(81)
(174)
632
494
861
1 019
295
270
517
(268)
Gain/Loss on Disposition of Assets
(5)
(9)
(8)
4
3
8
9
(3)
(2)
(2)
(3)
(1)
(2)
(1)
(1)
(1)
(1)
0
13
11
47
47
36
40
3
3
2
(1)
(1)
(0)
(0)
1
1
1
(0)
(1)
(1)
(0)
0
0
32
Total Other Income
319
290
230
264
296
236
283
358
273
252
263
198
228
283
314
267
306
257
238
452
453
541
602
535
544
488
434
380
463
586
757
857
829
786
631
660
570
551
702
566
603
Pre-Tax Income
2 731
N/A
3 303
+21%
3 638
+10%
3 682
+1%
3 577
-3%
3 558
-1%
3 190
-10%
3 676
+15%
4 267
+16%
4 577
+7%
5 120
+12%
5 695
+11%
5 822
+2%
5 988
+3%
5 783
-3%
5 757
0%
5 979
+4%
6 990
+17%
8 140
+16%
8 005
-2%
7 151
-11%
6 078
-15%
5 569
-8%
5 848
+5%
6 518
+11%
6 489
0%
7 484
+15%
8 612
+15%
9 597
+11%
13 231
+38%
16 137
+22%
18 369
+14%
20 631
+12%
21 159
+3%
19 726
-7%
16 418
-17%
12 284
-25%
9 560
-22%
8 102
-15%
8 893
+10%
9 177
+3%
Net Income
Tax Provision
(754)
(784)
(747)
(688)
(563)
(565)
(436)
(483)
(561)
(664)
(834)
(938)
(934)
(881)
(947)
(924)
(1 041)
(1 319)
(1 377)
(1 349)
(1 110)
(837)
(822)
(893)
(931)
(958)
(1 107)
(1 334)
(1 637)
(2 352)
(2 959)
(3 336)
(3 710)
(3 641)
(3 567)
(3 119)
(2 321)
(1 900)
(1 505)
(1 554)
(1 644)
Income from Continuing Operations
1 977
2 519
2 891
2 994
3 014
2 992
2 753
3 192
3 706
3 912
4 285
4 756
4 888
5 107
4 836
4 834
4 937
5 672
6 764
6 657
6 041
5 240
4 747
4 955
5 587
5 531
6 377
7 278
7 960
10 879
13 178
15 033
16 921
17 518
16 159
13 298
9 963
7 660
6 597
7 338
7 533
Income to Minority Interest
(5)
(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
Net Income (Common)
1 973
N/A
2 516
+28%
2 890
+15%
2 994
+4%
3 014
+1%
2 992
-1%
2 753
-8%
3 192
+16%
3 706
+16%
3 912
+6%
4 285
+10%
4 756
+11%
4 888
+3%
5 107
+4%
4 836
-5%
4 834
0%
4 937
+2%
5 672
+15%
6 764
+19%
6 657
-2%
6 041
-9%
5 240
-13%
4 747
-9%
4 955
+4%
5 587
+13%
5 531
-1%
6 377
+15%
7 278
+14%
7 960
+9%
10 879
+37%
13 178
+21%
15 033
+14%
16 921
+13%
17 518
+4%
16 159
-8%
13 298
-18%
9 963
-25%
7 660
-23%
6 597
-14%
7 338
+11%
7 533
+3%
EPS (Diluted)
2.31
N/A
2.95
+28%
3.39
+15%
3.51
+4%
3.53
+1%
3.5
-1%
3.22
-8%
3.73
+16%
4.33
+16%
4.58
+6%
5.06
+10%
5.6
+11%
5.73
+2%
5.98
+4%
5.71
-5%
5.7
0%
5.79
+2%
6.67
+15%
7.99
+20%
7.86
-2%
7.08
-10%
6.14
-13%
5.59
-9%
5.84
+4%
6.56
+12%
6.48
-1%
7.53
+16%
8.59
+14%
9.34
+9%
12.77
+37%
15.54
+22%
17.73
+14%
19.78
+12%
20.38
+3%
19.06
-6%
15.71
-18%
11.65
-26%
8.98
-23%
7.79
-13%
8.67
+11%
8.87
+2%

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 134,500+ 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.