Panjit International Inc
TWSE:2481

Watchlist Manager
Panjit International Inc Logo
Panjit International Inc
TWSE:2481
Watchlist
Price: 89 TWD 3.37% Market Closed
Market Cap: 34B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-11%
5Y
+36%
10Y
-25%
Operating Income
+
3Y
-59%
5Y
+32%
10Y
+24%
Net Income
+
3Y
-56%
5Y
+48%
10Y
+503%

Earnings Waterfall
Panjit International Inc

Revenue
12.8B TWD
Cost of Revenue
-8.9B TWD
Gross Profit
3.9B TWD
Operating Expenses
-2.9B TWD
Operating Income
993.7m TWD
Other Expenses
-7.3m TWD
Net Income
986.4m TWD

Income Statement
Panjit International Inc

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
Revenue
Interest Expense
318
333
297
262
198
164
173
162
201
207
219
213
223
237
251
287
330
349
372
390
402
435
463
479
467
446
424
375
291
250
206
185
211
192
169
152
146
141
147
151
141
129
111
92
85
82
84
82
81
83
86
90
97
98
107
121
138
166
184
194
203
206
212
222
227
0
0
Revenue
13 446
N/A
12 435
-8%
11 632
-6%
8 953
-23%
10 319
+15%
12 104
+17%
14 412
+19%
17 103
+19%
19 765
+16%
21 245
+7%
20 465
-4%
17 626
-14%
15 211
-14%
12 985
-15%
12 239
-6%
12 507
+2%
12 736
+2%
12 539
-2%
12 756
+2%
13 288
+4%
13 720
+3%
14 744
+7%
16 125
+9%
16 790
+4%
17 331
+3%
17 393
+0%
17 051
-2%
15 845
-7%
14 985
-5%
14 301
-5%
13 200
-8%
13 061
-1%
12 868
-1%
12 594
-2%
12 054
-4%
12 041
0%
11 894
-1%
11 836
0%
11 963
+1%
11 969
+0%
11 366
-5%
10 579
-7%
9 988
-6%
9 268
-7%
9 143
-1%
9 233
+1%
9 436
+2%
9 851
+4%
10 485
+6%
11 476
+9%
12 496
+9%
13 427
+7%
13 862
+3%
14 448
+4%
14 330
-1%
13 797
-4%
13 228
-4%
12 374
-6%
12 430
+0%
12 535
+1%
12 707
+1%
12 754
+0%
12 493
-2%
12 555
+0%
12 536
0%
12 699
+1%
12 818
+1%
Gross Profit
Cost of Revenue
(11 297)
(10 485)
(10 073)
(7 524)
(8 463)
(9 794)
(11 592)
(13 690)
(16 096)
(17 491)
(16 983)
(14 985)
(13 471)
(11 748)
(11 184)
(11 559)
(11 523)
(11 365)
(11 546)
(11 853)
(11 990)
(12 599)
(13 441)
(13 773)
(14 173)
(14 172)
(13 950)
(12 914)
(11 976)
(11 287)
(10 360)
(10 261)
(10 272)
(10 085)
(9 558)
(9 430)
(9 236)
(9 156)
(9 266)
(9 321)
(8 828)
(8 260)
(7 798)
(7 298)
(7 221)
(7 325)
(7 379)
(7 617)
(8 038)
(8 602)
(9 122)
(9 420)
(9 466)
(9 727)
(9 631)
(9 442)
(9 232)
(8 847)
(9 145)
(9 352)
(9 499)
(9 478)
(9 198)
(9 125)
(8 939)
(8 946)
(8 933)
Gross Profit
2 149
N/A
1 950
-9%
1 559
-20%
1 429
-8%
1 856
+30%
2 310
+24%
2 820
+22%
3 413
+21%
3 669
+8%
3 754
+2%
3 482
-7%
2 641
-24%
1 740
-34%
1 237
-29%
1 054
-15%
948
-10%
1 213
+28%
1 174
-3%
1 210
+3%
1 435
+19%
1 730
+21%
2 144
+24%
2 684
+25%
3 017
+12%
3 158
+5%
3 221
+2%
3 101
-4%
2 931
-5%
3 009
+3%
3 015
+0%
2 840
-6%
2 800
-1%
2 596
-7%
2 509
-3%
2 496
-1%
2 612
+5%
2 658
+2%
2 680
+1%
2 697
+1%
2 648
-2%
2 538
-4%
2 319
-9%
2 190
-6%
1 969
-10%
1 922
-2%
1 908
-1%
2 057
+8%
2 234
+9%
2 447
+10%
2 874
+17%
3 374
+17%
4 007
+19%
4 396
+10%
4 722
+7%
4 700
0%
4 355
-7%
3 996
-8%
3 527
-12%
3 285
-7%
3 183
-3%
3 208
+1%
3 276
+2%
3 295
+1%
3 430
+4%
3 597
+5%
3 752
+4%
3 886
+4%
Operating Income
Operating Expenses
(1 496)
(1 540)
(1 540)
(1 524)
(1 572)
(1 667)
(1 726)
(1 861)
(2 105)
(2 144)
(2 338)
(2 252)
(3 204)
(3 227)
(3 071)
(3 068)
(1 964)
(1 897)
(1 914)
(1 900)
(1 900)
(1 963)
(2 033)
(2 159)
(2 221)
(2 263)
(2 298)
(2 186)
(2 226)
(2 162)
(2 039)
(1 981)
(1 811)
(1 760)
(1 708)
(1 725)
(1 715)
(1 693)
(1 696)
(1 728)
(1 605)
(1 519)
(1 441)
(1 293)
(1 293)
(1 284)
(1 305)
(1 351)
(1 455)
(1 628)
(1 778)
(1 985)
(2 106)
(2 191)
(2 297)
(2 363)
(2 365)
(2 352)
(2 326)
(2 286)
(2 374)
(2 452)
(2 517)
(2 651)
(2 784)
(2 849)
(2 892)
Selling, General & Administrative
(1 276)
(1 303)
(1 331)
(1 310)
(1 274)
(1 379)
(1 384)
(1 572)
(1 796)
(1 801)
(1 994)
(1 856)
(2 845)
(2 865)
(2 700)
(2 705)
(1 607)
(1 561)
(1 613)
(1 620)
(1 638)
(1 681)
(1 709)
(1 789)
(1 782)
(1 776)
(1 770)
(1 659)
(1 723)
(1 690)
(1 606)
(1 555)
(1 394)
(1 351)
(1 325)
(1 353)
(1 343)
(1 326)
(1 334)
(1 371)
(1 285)
(1 216)
(1 137)
(1 012)
(1 002)
(988)
(1 008)
(1 036)
(1 107)
(1 257)
(1 390)
(1 572)
(1 684)
(1 735)
(1 770)
(1 743)
(1 646)
(1 557)
(1 508)
(1 472)
(1 542)
(1 591)
(1 642)
(1 724)
(1 812)
(1 868)
(1 878)
Research & Development
(220)
(238)
(209)
(214)
(298)
(288)
(342)
(289)
(309)
(343)
(344)
(397)
(358)
(361)
(371)
(362)
(357)
(335)
(300)
(280)
(260)
(281)
(322)
(368)
(437)
(486)
(526)
(526)
(501)
(471)
(431)
(424)
(415)
(406)
(380)
(370)
(370)
(364)
(359)
(353)
(316)
(299)
(300)
(278)
(287)
(289)
(291)
(311)
(312)
(268)
(285)
(310)
(423)
(456)
(526)
(620)
(719)
(795)
(818)
(819)
(833)
(861)
(875)
(928)
(972)
(981)
(1 013)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(3)
(5)
(7)
0
0
(36)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(5)
0
(103)
(103)
(103)
0
0
0
0
0
0
0
5
0
0
0
0
0
0
0
Operating Income
653
N/A
410
-37%
18
-96%
(95)
N/A
284
N/A
644
+127%
1 094
+70%
1 552
+42%
1 564
+1%
1 610
+3%
1 144
-29%
388
-66%
(1 464)
N/A
(1 990)
-36%
(2 017)
-1%
(2 120)
-5%
(751)
+65%
(722)
+4%
(704)
+2%
(465)
+34%
(170)
+63%
182
N/A
651
+259%
859
+32%
937
+9%
958
+2%
803
-16%
745
-7%
783
+5%
853
+9%
801
-6%
819
+2%
785
-4%
750
-5%
788
+5%
886
+12%
943
+6%
987
+5%
1 001
+1%
921
-8%
932
+1%
800
-14%
749
-6%
676
-10%
628
-7%
625
-1%
752
+20%
883
+17%
992
+12%
1 246
+26%
1 596
+28%
2 021
+27%
2 289
+13%
2 531
+11%
2 403
-5%
1 993
-17%
1 631
-18%
1 175
-28%
959
-18%
897
-6%
834
-7%
824
-1%
778
-6%
779
+0%
813
+4%
903
+11%
994
+10%
Pre-Tax Income
Interest Income Expense
(70)
(77)
(121)
(208)
(213)
(186)
(235)
(258)
(239)
(190)
(124)
(94)
(102)
(186)
(261)
(321)
(331)
(322)
(287)
(286)
(283)
(339)
(412)
(419)
(409)
(406)
(375)
(269)
(252)
(205)
(151)
(222)
(188)
(229)
(190)
(140)
(80)
(32)
8
(3)
(46)
4
(21)
(7)
(51)
(34)
(41)
(44)
(27)
(25)
43
105
131
242
315
481
429
315
271
169
192
306
315
289
443
434
307
Non-Reccuring Items
(101)
(102)
(107)
(127)
(131)
(130)
(120)
(119)
(31)
(38)
(31)
(13)
(62)
(49)
(76)
(76)
(165)
(179)
(190)
(230)
(421)
(414)
(514)
(467)
(327)
(325)
(201)
(252)
(147)
(156)
(140)
(95)
(52)
(49)
(65)
(52)
(1 406)
(1 401)
(1 392)
(1 406)
(129)
(130)
(147)
(142)
(7)
(6)
8
3
(43)
(44)
(63)
(62)
(19)
(19)
0
0
5
5
5
0
1
0
1
0
(45)
(42)
(40)
Gain/Loss on Disposition of Assets
(1)
(4)
(8)
(16)
(33)
(33)
(31)
(27)
(26)
(14)
(10)
(3)
5
(6)
(10)
1
0
0
(1)
(13)
(10)
(18)
(22)
(31)
(28)
(22)
(14)
(178)
(190)
(192)
(196)
(22)
21
26
26
7
(8)
12
34
64
42
39
18
4
53
41
24
34
(16)
(24)
(3)
(13)
(21)
(8)
(9)
(8)
0
(2)
0
1
27
28
29
26
(5)
(5)
(4)
Total Other Income
2
(27)
50
(14)
52
83
139
239
236
250
217
153
123
93
50
72
19
16
32
36
85
98
93
82
88
71
69
385
515
658
735
495
398
401
465
517
747
646
526
439
153
123
100
40
(23)
(38)
60
93
125
161
62
56
134
111
110
96
26
26
46
63
112
100
96
85
62
88
111
Pre-Tax Income
482
N/A
200
-58%
(168)
N/A
(459)
-174%
(41)
+91%
378
N/A
846
+124%
1 387
+64%
1 504
+8%
1 618
+8%
1 197
-26%
432
-64%
(1 500)
N/A
(2 137)
-42%
(2 313)
-8%
(2 444)
-6%
(1 228)
+50%
(1 207)
+2%
(1 151)
+5%
(958)
+17%
(799)
+17%
(492)
+38%
(204)
+58%
23
N/A
261
+1 025%
275
+6%
282
+2%
431
+53%
711
+65%
958
+35%
1 050
+10%
975
-7%
964
-1%
899
-7%
1 024
+14%
1 218
+19%
196
-84%
211
+8%
176
-17%
14
-92%
953
+6 956%
836
-12%
699
-16%
572
-18%
601
+5%
589
-2%
802
+36%
969
+21%
1 031
+6%
1 313
+27%
1 633
+24%
2 105
+29%
2 515
+19%
2 856
+14%
2 818
-1%
2 562
-9%
2 091
-18%
1 519
-27%
1 281
-16%
1 130
-12%
1 165
+3%
1 258
+8%
1 218
-3%
1 178
-3%
1 268
+8%
1 377
+9%
1 368
-1%
Net Income
Tax Provision
(210)
(168)
(52)
61
(70)
(118)
(184)
(262)
(304)
(332)
(277)
(178)
89
189
180
206
52
73
85
62
18
(64)
(134)
(222)
(271)
(300)
(290)
(363)
(340)
(356)
(348)
(238)
(225)
(180)
(197)
(228)
(369)
(376)
(353)
(330)
(110)
(78)
(80)
(67)
(98)
(117)
(149)
(127)
(131)
(216)
(280)
(400)
(537)
(553)
(517)
(463)
(333)
(226)
(178)
(151)
(152)
(173)
(162)
(144)
(190)
(214)
(234)
Income from Continuing Operations
272
32
(220)
(398)
(111)
260
662
1 125
1 201
1 287
920
254
(1 411)
(1 948)
(2 133)
(2 238)
(1 175)
(1 134)
(1 066)
(897)
(781)
(556)
(338)
(199)
(10)
(25)
(9)
68
371
602
703
737
739
719
827
990
(173)
(165)
(177)
(316)
843
758
620
505
503
472
653
841
901
1 097
1 353
1 706
1 978
2 304
2 301
2 099
1 758
1 293
1 103
978
1 013
1 084
1 056
1 035
1 077
1 164
1 134
Income to Minority Interest
(97)
(44)
99
197
181
142
60
(10)
(73)
(93)
23
221
875
1 026
1 062
1 056
533
541
488
432
513
452
327
267
117
128
172
192
88
(33)
(75)
(157)
(134)
(165)
(205)
(239)
(167)
(79)
(10)
91
49
50
54
37
27
23
13
2
(3)
(10)
(0)
(11)
(51)
(56)
(47)
(42)
(0)
(18)
(95)
(153)
(192)
(215)
(207)
(176)
(159)
(147)
(147)
Net Income (Common)
175
N/A
(12)
N/A
(121)
-881%
(201)
-67%
70
N/A
402
+475%
722
+79%
1 116
+55%
1 128
+1%
1 193
+6%
943
-21%
475
-50%
(536)
N/A
(923)
-72%
(1 071)
-16%
(1 181)
-10%
(642)
+46%
(593)
+8%
(578)
+2%
(465)
+20%
(268)
+42%
(104)
+61%
(12)
+89%
68
N/A
107
+57%
103
-4%
164
+60%
260
+59%
459
+76%
569
+24%
627
+10%
580
-7%
605
+4%
554
-9%
622
+12%
751
+21%
(339)
N/A
(244)
+28%
(187)
+23%
(225)
-21%
892
N/A
808
-9%
673
-17%
542
-19%
530
-2%
495
-7%
666
+35%
843
+27%
897
+6%
1 087
+21%
1 353
+24%
1 695
+25%
1 927
+14%
2 247
+17%
2 255
+0%
2 056
-9%
1 758
-15%
1 276
-27%
1 007
-21%
825
-18%
821
-1%
869
+6%
849
-2%
859
+1%
919
+7%
1 017
+11%
986
-3%
EPS (Diluted)
0.57
N/A
-0.04
N/A
-0.45
-1 025%
-0.72
-60%
0.25
N/A
1.33
+432%
2.17
+63%
3.51
+62%
3.5
0%
3.45
-1%
2.72
-21%
1.41
-48%
-1.61
N/A
-2.78
-73%
-3.22
-16%
-3.57
-11%
-1.94
+46%
-1.79
+8%
-1.75
+2%
-1.41
+19%
-0.81
+43%
-0.3
+63%
-0.05
+83%
0.17
N/A
0.31
+82%
0.27
-13%
0.42
+56%
0.7
+67%
1.27
+81%
1.7
+34%
1.88
+11%
1.73
-8%
1.81
+5%
1.66
-8%
1.83
+10%
2.25
+23%
-1.02
N/A
-0.73
+28%
-0.56
+23%
-0.68
-21%
2.66
N/A
2.42
-9%
2.01
-17%
1.59
-21%
1.5
-6%
1.48
-1%
1.99
+34%
2.53
+27%
2.69
+6%
3.26
+21%
4.06
+25%
5.09
+25%
5.64
+11%
5.85
+4%
5.87
+0%
5.37
-9%
4.57
-15%
3.32
-27%
2.62
-21%
2.15
-18%
2.14
0%
2.27
+6%
2.22
-2%
2.24
+1%
2.39
+7%
2.65
+11%
2.57
-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
Follow us
Join more than 301,200+ 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

© 2025 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.