First Time Loading...

MediaTek Inc
TWSE:2454

Watchlist Manager
MediaTek Inc Logo
MediaTek Inc
TWSE:2454
Watchlist
Price: 1 155 TWD
Updated: May 15, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

433.4B
+5%
Revenue
Growth Rates:
1 Year
-21%
3 Years
+35%
5 Years
+82%
7 Years
+57%
10 Years
+219%
71.8B
+10%
Operating Income
Growth Rates:
1 Year
-43%
3 Years
+66%
5 Years
+344%
7 Years
+211%
10 Years
+184%
77B
+10%
Net Income
Growth Rates:
1 Year
-35%
3 Years
+88%
5 Years
+271%
7 Years
+225%
10 Years
+180%

Earnings Waterfall
MediaTek Inc

Revenue
433.4B TWD
Cost of Revenue
-226.1B TWD
Gross Profit
207.4B TWD
Operating Expenses
-135.6B TWD
Operating Income
71.8B TWD
Other Expenses
5.2B TWD
Net Income
77B TWD

Income Statement
MediaTek 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
136 056
N/A
158 087
+16%
178 944
+13%
197 408
+10%
213 063
+8%
214 594
+1%
207 505
-3%
206 995
0%
213 255
+3%
221 624
+4%
247 107
+11%
268 548
+9%
275 512
+3%
275 688
+0%
261 240
-5%
246 488
-6%
238 216
-3%
231 787
-3%
234 189
+1%
237 568
+1%
238 057
+0%
241 125
+1%
242 211
+0%
242 405
+0%
246 222
+2%
254 363
+3%
260 399
+2%
290 449
+12%
322 146
+11%
369 316
+15%
427 366
+16%
461 166
+8%
493 415
+7%
528 092
+7%
558 169
+6%
569 256
+2%
548 796
-4%
501 737
-9%
444 142
-11%
412 078
-7%
433 446
+5%
Gross Profit
Cost of Revenue
(76 250)
(86 145)
(94 563)
(101 934)
(109 194)
(110 453)
(108 592)
(112 012)
(121 076)
(130 636)
(152 162)
(170 291)
(177 322)
(180 017)
(170 792)
(160 474)
(153 330)
(146 606)
(146 226)
(146 963)
(146 334)
(147 014)
(145 422)
(143 150)
(143 176)
(146 553)
(148 973)
(164 285)
(180 610)
(205 497)
(234 916)
(250 528)
(261 810)
(273 225)
(284 575)
(286 783)
(277 892)
(256 703)
(229 227)
(215 066)
(226 079)
Gross Profit
59 805
N/A
71 941
+20%
84 380
+17%
95 474
+13%
103 869
+9%
104 142
+0%
98 914
-5%
94 984
-4%
92 180
-3%
90 987
-1%
94 944
+4%
98 257
+3%
98 190
0%
95 673
-3%
90 450
-5%
86 015
-5%
84 886
-1%
85 181
+0%
87 964
+3%
90 607
+3%
91 724
+1%
94 112
+3%
96 789
+3%
99 255
+3%
103 046
+4%
107 809
+5%
111 426
+3%
126 164
+13%
141 536
+12%
163 819
+16%
192 451
+17%
210 638
+9%
231 605
+10%
254 868
+10%
273 593
+7%
282 473
+3%
270 904
-4%
245 033
-10%
214 915
-12%
197 012
-8%
207 367
+5%
Operating Income
Operating Expenses
(34 564)
(38 974)
(44 540)
(49 705)
(56 627)
(60 041)
(60 707)
(62 949)
(66 272)
(68 350)
(72 104)
(75 416)
(75 114)
(75 787)
(75 275)
(73 505)
(75 067)
(74 645)
(75 799)
(76 984)
(75 541)
(76 690)
(77 317)
(79 063)
(80 478)
(82 654)
(84 999)
(92 138)
(98 316)
(106 204)
(113 417)
(116 946)
(123 564)
(130 558)
(138 937)
(144 049)
(144 116)
(140 343)
(134 655)
(131 862)
(135 568)
Selling, General & Administrative
(8 108)
(9 094)
(10 774)
(11 476)
(13 290)
(14 768)
(14 940)
(16 378)
(16 743)
(16 255)
(17 264)
(18 327)
(19 429)
(20 030)
(19 535)
(18 157)
(17 896)
(17 646)
(18 047)
(18 647)
(17 992)
(17 851)
(17 342)
(17 388)
(17 477)
(18 877)
(19 213)
(20 395)
(20 991)
(21 788)
(23 539)
(25 251)
(27 484)
(28 363)
(29 441)
(28 812)
(27 241)
(25 527)
(23 831)
(22 902)
(24 183)
Research & Development
(26 454)
(29 878)
(33 765)
(38 228)
(43 337)
(45 273)
(45 767)
(46 572)
(49 529)
(52 094)
(54 838)
(57 087)
(55 685)
(55 757)
(55 740)
(55 347)
(57 171)
(56 998)
(57 646)
(58 337)
(57 549)
(58 839)
(59 974)
(61 675)
(63 001)
(63 731)
(65 740)
(71 697)
(77 325)
(62 391)
(67 853)
(69 670)
(96 081)
(102 195)
(109 496)
(115 238)
(116 875)
(114 816)
(110 824)
(108 960)
(111 385)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(106)
0
0
0
0
0
0
(46)
(46)
(46)
0
(22 025)
(22 025)
(22 025)
0
0
0
0
0
0
0
0
0
Operating Income
25 242
N/A
32 968
+31%
39 841
+21%
45 769
+15%
47 241
+3%
44 100
-7%
38 206
-13%
32 034
-16%
25 908
-19%
22 639
-13%
22 842
+1%
22 842
N/A
23 076
+1%
19 884
-14%
15 173
-24%
12 510
-18%
9 819
-22%
10 537
+7%
12 165
+15%
13 622
+12%
16 182
+19%
17 421
+8%
19 473
+12%
20 192
+4%
22 567
+12%
25 155
+11%
26 427
+5%
34 026
+29%
43 219
+27%
57 615
+33%
79 034
+37%
93 692
+19%
108 040
+15%
124 310
+15%
134 656
+8%
138 423
+3%
126 788
-8%
104 690
-17%
80 260
-23%
65 150
-19%
71 800
+10%
Pre-Tax Income
Interest Income Expense
4 359
4 158
4 219
4 633
5 354
5 240
4 974
4 903
4 165
4 392
3 779
3 256
3 640
4 400
4 729
4 437
12 459
11 939
12 066
12 581
3 960
3 282
3 119
2 798
3 177
3 336
3 426
3 377
4 027
11 737
13 331
15 274
17 945
10 819
9 783
9 405
8 199
11 442
13 388
13 904
14 501
Non-Reccuring Items
(477)
(368)
(291)
(291)
(263)
(319)
(851)
(851)
(851)
(800)
(71)
(71)
(71)
(399)
(333)
(416)
(416)
(106)
0
(23)
(23)
0
0
0
(46)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(4)
(4)
(4)
(3)
(3)
(2)
(6)
(7)
(13)
(16)
(12)
(14)
(17)
5 109
5 110
5 091
5 092
(29)
3 429
3 448
3 442
3 442
782
764
776
776
(24)
(10)
(11)
(10)
(10)
(3)
(5)
(10)
(16)
(17)
(18)
(9)
(4)
(14)
(16)
Total Other Income
425
370
370
(94)
21
(26)
(76)
326
161
291
311
378
585
442
386
448
283
383
382
306
130
240
334
389
554
487
431
352
348
586
632
782
871
628
673
693
592
573
485
484
497
Pre-Tax Income
29 546
N/A
37 125
+26%
44 135
+19%
50 014
+13%
52 350
+5%
48 991
-6%
42 245
-14%
36 405
-14%
29 368
-19%
26 504
-10%
26 848
+1%
26 389
-2%
27 213
+3%
29 435
+8%
25 064
-15%
22 070
-12%
27 237
+23%
22 723
-17%
28 042
+23%
29 934
+7%
23 691
-21%
24 386
+3%
23 708
-3%
24 142
+2%
27 027
+12%
29 753
+10%
30 261
+2%
37 746
+25%
47 583
+26%
69 928
+47%
92 986
+33%
109 744
+18%
126 852
+16%
135 747
+7%
145 097
+7%
148 503
+2%
135 561
-9%
116 695
-14%
94 128
-19%
79 524
-16%
86 782
+9%
Net Income
Tax Provision
(2 062)
(3 238)
(4 416)
(5 409)
(5 951)
(5 480)
(4 905)
(4 407)
(3 600)
(3 513)
(3 645)
(3 316)
(3 182)
(3 239)
(3 247)
(3 022)
(3 167)
(2 757)
(2 847)
(3 066)
(2 909)
(3 046)
(3 303)
(3 569)
(3 823)
(4 160)
(3 861)
(4 882)
(6 144)
(8 517)
(11 299)
(13 062)
(14 980)
(16 238)
(17 563)
(18 245)
(16 936)
(14 593)
(11 619)
(9 532)
(9 591)
Income from Continuing Operations
27 484
33 887
39 720
44 605
46 399
43 511
37 339
31 998
25 769
22 991
23 204
23 074
24 031
26 197
21 817
19 048
24 070
19 966
25 195
26 867
20 782
21 341
20 404
20 573
23 204
25 593
26 400
32 865
41 439
61 411
81 688
96 682
111 873
119 509
127 534
130 258
118 625
102 102
82 509
69 992
77 191
Income to Minority Interest
31
34
37
23
(1)
(34)
(71)
(74)
190
106
43
10
(330)
(157)
91
170
263
184
(33)
(69)
(22)
(16)
(30)
(67)
(172)
(250)
(284)
(368)
(522)
(638)
(607)
(566)
(451)
(398)
(497)
(554)
(484)
(349)
(228)
(188)
(212)
Net Income (Common)
27 515
N/A
33 921
+23%
39 756
+17%
44 627
+12%
46 398
+4%
43 476
-6%
37 268
-14%
31 923
-14%
25 958
-19%
23 095
-11%
23 245
+1%
23 083
-1%
23 701
+3%
26 040
+10%
21 908
-16%
19 218
-12%
24 333
+27%
20 149
-17%
25 161
+25%
26 798
+7%
20 760
-23%
21 324
+3%
20 374
-4%
20 506
+1%
23 033
+12%
25 342
+10%
26 116
+3%
32 497
+24%
40 917
+26%
60 774
+49%
81 080
+33%
96 117
+19%
111 421
+16%
119 110
+7%
127 037
+7%
129 704
+2%
118 141
-9%
101 753
-14%
82 281
-19%
69 804
-15%
76 979
+10%
EPS (Diluted)
20.39
N/A
22.72
+11%
25.3
+11%
28.38
+12%
29.96
+6%
27.74
-7%
23.79
-14%
20.39
-14%
16.57
-19%
14.75
-11%
14.85
+1%
14.75
-1%
15.13
+3%
16.58
+10%
13.97
-16%
12.24
-12%
15.47
+26%
12.8
-17%
16.01
+25%
17.05
+6%
13.18
-23%
13.48
+2%
12.91
-4%
12.98
+1%
14.57
+12%
16.03
+10%
16.52
+3%
20.54
+24%
25.84
+26%
38.1
+47%
51.19
+34%
60.63
+18%
70.22
+16%
74.96
+7%
79.94
+7%
81.57
+2%
74.23
-9%
63.94
-14%
51.72
-19%
43.85
-15%
48.34
+10%

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 137,300+ 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.