Everlight Electronics Co Ltd
TWSE:2393

Watchlist Manager
Everlight Electronics Co Ltd Logo
Everlight Electronics Co Ltd
TWSE:2393
Watchlist
Price: 57.2 TWD 0.7% Market Closed
Market Cap: 25.4B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-6%
5Y
-7%
10Y
-32%
Operating Income
+
3Y
+52%
5Y
+85%
10Y
+14%
Net Income
+
3Y
+49%
5Y
+103%
10Y
+25%

Earnings Waterfall
Everlight Electronics Co Ltd

Revenue
20B TWD
Cost of Revenue
-13.9B TWD
Gross Profit
6.1B TWD
Operating Expenses
-3.6B TWD
Operating Income
2.4B TWD
Other Expenses
-125m TWD
Net Income
2.3B TWD

Income Statement
Everlight Electronics Co Ltd

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
126
125
121
114
109
116
126
136
141
143
144
148
133
134
133
127
138
127
116
120
124
140
146
119
102
80
78
105
121
136
141
140
138
133
132
130
131
139
138
130
123
100
87
80
70
71
68
60
59
55
53
54
50
47
50
52
49
43
30
18
11
10
12
15
17
23
25
30
Revenue
11 321
N/A
10 458
-8%
10 351
-1%
10 596
+2%
11 405
+8%
13 137
+15%
14 972
+14%
16 623
+11%
17 471
+5%
18 041
+3%
18 885
+5%
18 237
-3%
18 642
+2%
18 576
0%
17 895
-4%
18 531
+4%
19 068
+3%
19 892
+4%
21 059
+6%
23 104
+10%
24 726
+7%
25 956
+5%
27 668
+7%
29 205
+6%
30 569
+5%
31 550
+3%
30 958
-2%
29 504
-5%
28 866
-2%
28 583
-1%
28 669
+0%
29 179
+2%
29 347
+1%
29 114
-1%
28 965
-1%
28 286
-2%
27 311
-3%
26 873
-2%
25 811
-4%
25 189
-2%
24 089
-4%
22 938
-5%
22 227
-3%
21 117
-5%
20 967
-1%
20 370
-3%
20 793
+2%
21 473
+3%
21 637
+1%
22 991
+6%
24 107
+5%
24 876
+3%
25 022
+1%
24 652
-1%
23 032
-7%
21 189
-8%
19 888
-6%
18 855
-5%
18 121
-4%
17 860
-1%
17 845
0%
18 268
+2%
19 420
+6%
20 461
+5%
20 973
+3%
21 094
+1%
20 608
-2%
19 969
-3%
Gross Profit
Cost of Revenue
(8 008)
(7 477)
(7 107)
(7 067)
(7 427)
(8 390)
(9 678)
(11 161)
(12 246)
(13 049)
(14 125)
(13 789)
(14 034)
(14 275)
(13 858)
(14 384)
(14 631)
(15 306)
(15 996)
(17 452)
(18 542)
(19 297)
(20 672)
(21 856)
(22 998)
(23 795)
(23 536)
(22 511)
(22 063)
(21 828)
(21 691)
(21 975)
(22 167)
(22 056)
(22 112)
(21 767)
(20 964)
(20 775)
(19 832)
(19 266)
(18 435)
(17 540)
(17 108)
(16 150)
(15 838)
(15 346)
(15 440)
(15 917)
(16 218)
(17 047)
(17 802)
(18 262)
(18 323)
(17 963)
(16 743)
(15 377)
(14 287)
(13 389)
(12 902)
(12 720)
(12 656)
(12 977)
(13 553)
(14 202)
(14 620)
(14 704)
(14 398)
(13 896)
Gross Profit
3 313
N/A
2 982
-10%
3 244
+9%
3 529
+9%
3 978
+13%
4 748
+19%
5 294
+12%
5 462
+3%
5 225
-4%
4 992
-4%
4 760
-5%
4 448
-7%
4 609
+4%
4 301
-7%
4 037
-6%
4 147
+3%
4 437
+7%
4 586
+3%
5 063
+10%
5 653
+12%
6 184
+9%
6 659
+8%
6 996
+5%
7 349
+5%
7 571
+3%
7 755
+2%
7 422
-4%
6 993
-6%
6 803
-3%
6 755
-1%
6 978
+3%
7 205
+3%
7 180
0%
7 059
-2%
6 853
-3%
6 518
-5%
6 346
-3%
6 098
-4%
5 978
-2%
5 924
-1%
5 655
-5%
5 398
-5%
5 118
-5%
4 968
-3%
5 128
+3%
5 023
-2%
5 353
+7%
5 556
+4%
5 419
-2%
5 943
+10%
6 305
+6%
6 613
+5%
6 699
+1%
6 690
0%
6 290
-6%
5 811
-8%
5 602
-4%
5 466
-2%
5 219
-5%
5 140
-2%
5 189
+1%
5 291
+2%
5 867
+11%
6 260
+7%
6 353
+1%
6 391
+1%
6 211
-3%
6 073
-2%
Operating Income
Operating Expenses
(1 994)
(1 998)
(2 058)
(2 073)
(2 297)
(2 484)
(2 757)
(2 861)
(2 995)
(3 162)
(3 101)
(3 187)
(3 126)
(3 188)
(3 218)
(3 294)
(3 344)
(3 594)
(3 529)
(3 790)
(4 174)
(4 781)
(4 696)
(4 871)
(4 930)
(4 937)
(4 897)
(4 864)
(4 835)
(4 954)
(5 043)
(4 995)
(5 044)
(4 853)
(4 725)
(4 693)
(4 654)
(4 807)
(4 947)
(4 917)
(4 766)
(4 589)
(4 369)
(4 280)
(4 293)
(4 325)
(4 292)
(4 241)
(4 065)
(4 090)
(4 134)
(4 225)
(4 283)
(4 317)
(4 289)
(4 207)
(4 132)
(3 937)
(3 728)
(3 551)
(3 396)
(3 504)
(3 652)
(3 782)
(3 893)
(3 843)
(3 692)
(3 639)
Selling, General & Administrative
(1 574)
(1 578)
(1 612)
(1 590)
(1 770)
(1 867)
(2 166)
(2 239)
(2 325)
(2 431)
(2 368)
(2 440)
(2 408)
(2 447)
(2 484)
(2 561)
(2 627)
(2 674)
(2 777)
(3 038)
(3 416)
(3 749)
(3 975)
(4 178)
(4 201)
(4 201)
(4 142)
(4 089)
(4 062)
(4 159)
(4 246)
(4 218)
(4 271)
(4 086)
(3 952)
(3 883)
(3 820)
(3 924)
(4 027)
(4 012)
(3 917)
(3 788)
(3 619)
(3 552)
(3 543)
(3 525)
(3 545)
(3 502)
(3 357)
(3 379)
(3 417)
(3 494)
(3 561)
(3 588)
(3 566)
(3 507)
(3 418)
(3 210)
(2 992)
(2 791)
(2 609)
(2 692)
(2 811)
(2 932)
(3 035)
(2 997)
(2 878)
(2 810)
Research & Development
(421)
(420)
(446)
(483)
(527)
(579)
(591)
(622)
(670)
(686)
(733)
(747)
(718)
(720)
(713)
(711)
(717)
(735)
(752)
(752)
(758)
(749)
(721)
(693)
(729)
(736)
(755)
(774)
(773)
(795)
(797)
(777)
(773)
(758)
(764)
(809)
(834)
(862)
(899)
(905)
(849)
(801)
(751)
(728)
(751)
(754)
(748)
(739)
(708)
(711)
(717)
(731)
(722)
(728)
(723)
(699)
(713)
(727)
(735)
(760)
(787)
(809)
(839)
(847)
(858)
(847)
(815)
0
Other Operating Expenses
0
0
0
0
0
(39)
0
0
0
(45)
0
0
0
(21)
(21)
(21)
0
(186)
0
0
0
(283)
0
0
0
0
0
0
0
0
0
0
0
(9)
(9)
0
0
(21)
(21)
0
0
0
0
0
0
(46)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(2)
(3)
0
0
0
(829)
Operating Income
1 319
N/A
984
-25%
1 186
+21%
1 456
+23%
1 681
+15%
2 263
+35%
2 537
+12%
2 601
+3%
2 229
-14%
1 830
-18%
1 660
-9%
1 261
-24%
1 482
+18%
1 113
-25%
819
-26%
854
+4%
1 093
+28%
992
-9%
1 535
+55%
1 863
+21%
2 010
+8%
1 878
-7%
2 300
+23%
2 479
+8%
2 642
+7%
2 818
+7%
2 525
-10%
2 130
-16%
1 968
-8%
1 801
-8%
1 935
+7%
2 210
+14%
2 136
-3%
2 206
+3%
2 127
-4%
1 825
-14%
1 692
-7%
1 291
-24%
1 031
-20%
1 007
-2%
889
-12%
810
-9%
749
-8%
688
-8%
835
+21%
698
-16%
1 060
+52%
1 315
+24%
1 354
+3%
1 853
+37%
2 171
+17%
2 388
+10%
2 415
+1%
2 373
-2%
2 000
-16%
1 605
-20%
1 470
-8%
1 530
+4%
1 491
-3%
1 589
+7%
1 793
+13%
1 787
0%
2 215
+24%
2 477
+12%
2 460
-1%
2 547
+4%
2 517
-1%
2 432
-3%
Pre-Tax Income
Interest Income Expense
84
373
323
162
252
16
180
224
264
503
239
257
47
(153)
(18)
(144)
(139)
(100)
(119)
(110)
(37)
(8)
668
780
903
874
168
198
147
113
101
(109)
(77)
(220)
(184)
(116)
(265)
(136)
(23)
57
129
148
95
102
75
107
52
(2)
8
25
9
59
104
175
258
380
297
219
298
276
235
441
545
380
1 264
1 183
642
0
Non-Reccuring Items
0
0
0
0
(39)
0
(59)
(59)
(45)
0
(25)
(25)
(21)
0
0
0
(186)
0
(236)
(317)
(151)
0
(1 001)
(985)
(924)
(927)
(169)
(113)
(31)
(28)
(18)
(18)
(9)
0
0
(8)
(21)
0
0
(14)
0
0
0
0
(46)
0
(45)
(45)
(9)
(9)
(9)
(9)
2
2
2
2
2
1
1
0
(2)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
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
55
62
93
104
108
123
101
98
41
21
17
6
4
7
(11)
(10)
28
23
42
42
31
35
16
17
(9)
0
Total Other Income
191
67
65
104
103
142
165
183
148
133
170
104
67
87
35
(22)
(23)
(93)
(96)
57
110
277
279
171
130
159
165
163
154
204
228
206
170
104
52
100
101
107
82
93
106
120
163
122
108
116
113
137
174
145
163
154
24
40
69
69
(19)
(25)
(46)
(50)
(40)
111
49
67
252
42
76
832
Pre-Tax Income
1 594
N/A
1 423
-11%
1 574
+11%
1 721
+9%
1 997
+16%
2 421
+21%
2 824
+17%
2 950
+4%
2 597
-12%
2 465
-5%
2 043
-17%
1 597
-22%
1 576
-1%
1 047
-34%
836
-20%
688
-18%
745
+8%
799
+7%
1 083
+36%
1 492
+38%
1 932
+29%
2 146
+11%
2 245
+5%
2 445
+9%
2 750
+12%
2 923
+6%
2 690
-8%
2 378
-12%
2 239
-6%
2 090
-7%
2 246
+7%
2 289
+2%
2 220
-3%
2 090
-6%
1 996
-4%
1 802
-10%
1 508
-16%
1 262
-16%
1 090
-14%
1 143
+5%
1 124
-2%
1 078
-4%
1 062
-1%
973
-8%
1 066
+9%
1 026
-4%
1 289
+26%
1 528
+19%
1 627
+7%
2 113
+30%
2 375
+12%
2 613
+10%
2 562
-2%
2 596
+1%
2 334
-10%
2 064
-12%
1 739
-16%
1 714
-1%
1 772
+3%
1 838
+4%
2 028
+10%
2 382
+17%
2 840
+19%
2 959
+4%
3 992
+35%
3 788
-5%
3 225
-15%
3 264
+1%
Net Income
Tax Provision
(231)
(204)
(235)
(302)
(196)
(289)
(243)
(255)
(274)
(228)
(244)
(163)
(271)
(191)
(213)
(211)
(203)
(271)
(347)
(441)
(470)
(495)
(502)
(462)
(570)
(591)
(541)
(545)
(405)
(375)
(382)
(370)
(380)
(375)
(351)
(329)
(262)
(221)
(181)
(192)
(261)
(243)
(251)
(194)
(214)
(210)
(300)
(370)
(378)
(449)
(492)
(570)
(566)
(591)
(525)
(431)
(423)
(406)
(417)
(523)
(519)
(582)
(674)
(652)
(869)
(834)
(788)
(800)
Income from Continuing Operations
1 364
1 219
1 338
1 419
1 801
2 132
2 581
2 695
2 323
2 238
1 799
1 435
1 306
856
622
477
543
528
737
1 051
1 462
1 652
1 744
1 983
2 181
2 333
2 149
1 833
1 833
1 715
1 864
1 919
1 840
1 715
1 645
1 472
1 246
1 041
909
951
863
835
811
780
851
816
988
1 158
1 250
1 664
1 883
2 043
1 996
2 004
1 809
1 632
1 316
1 308
1 355
1 315
1 509
1 800
2 166
2 308
3 123
2 955
2 439
2 466
Income to Minority Interest
(5)
(3)
3
4
(1)
(4)
(4)
(2)
(13)
(11)
(8)
(10)
11
30
21
21
3
(15)
(27)
(14)
9
15
28
1
(14)
(24)
(14)
8
7
10
(9)
(23)
(34)
(42)
(42)
(44)
(42)
(41)
(47)
(64)
(70)
(64)
(58)
(40)
(29)
(20)
(20)
(19)
(14)
(31)
(33)
(45)
(56)
(59)
(77)
(86)
(85)
(80)
(57)
(36)
(37)
(47)
(58)
(51)
(178)
(168)
(148)
(158)
Net Income (Common)
1 358
N/A
1 216
-10%
1 341
+10%
1 423
+6%
1 800
+26%
2 127
+18%
2 577
+21%
2 693
+5%
2 310
-14%
2 226
-4%
1 791
-20%
1 424
-20%
1 316
-8%
886
-33%
643
-27%
498
-23%
546
+10%
514
-6%
710
+38%
1 037
+46%
1 471
+42%
1 667
+13%
1 772
+6%
1 985
+12%
2 167
+9%
2 309
+7%
2 135
-8%
1 841
-14%
1 840
0%
1 724
-6%
1 855
+8%
1 896
+2%
1 806
-5%
1 673
-7%
1 603
-4%
1 428
-11%
1 204
-16%
1 000
-17%
862
-14%
887
+3%
793
-11%
771
-3%
753
-2%
740
-2%
822
+11%
796
-3%
969
+22%
1 139
+18%
1 236
+9%
1 633
+32%
1 850
+13%
1 997
+8%
1 940
-3%
1 945
+0%
1 731
-11%
1 546
-11%
1 231
-20%
1 228
0%
1 298
+6%
1 279
-1%
1 472
+15%
1 752
+19%
2 108
+20%
2 258
+7%
2 944
+30%
2 788
-5%
2 291
-18%
2 307
+1%
EPS (Diluted)
3.32
N/A
2.97
-11%
3.26
+10%
3.52
+8%
4.35
+24%
4.77
+10%
5.72
+20%
6.03
+5%
5.16
-14%
4.7
-9%
3.77
-20%
2.95
-22%
2.76
-6%
2.01
-27%
1.52
-24%
1.18
-22%
1.3
+10%
1.23
-5%
1.69
+37%
2.44
+44%
3.51
+44%
3.38
-4%
3.59
+6%
4
+11%
4.39
+10%
4.65
+6%
3.67
-21%
3.26
-11%
3.38
+4%
3.05
-10%
3.28
+8%
3.34
+2%
3.17
-5%
2.99
-6%
2.86
-4%
2.53
-12%
2.13
-16%
2
-6%
1.62
-19%
1.7
+5%
1.49
-12%
1.73
+16%
1.62
-6%
1.59
-2%
1.76
+11%
1.78
+1%
2.13
+20%
2.53
+19%
2.74
+8%
3.64
+33%
4.14
+14%
4.46
+8%
4.31
-3%
4.35
+1%
3.87
-11%
3.46
-11%
2.75
-21%
2.75
N/A
2.91
+6%
2.86
-2%
3.29
+15%
3.92
+19%
4.71
+20%
5.04
+7%
6.55
+30%
6.21
-5%
5.13
-17%
5.15
+0%

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 307,900+ 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.