Da-Cin Construction Co Ltd
TWSE:2535

Watchlist Manager
Da-Cin Construction Co Ltd Logo
Da-Cin Construction Co Ltd
TWSE:2535
Watchlist
Price: 63.9 TWD -0.16% Market Closed
Market Cap: 17.3B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+17%
5Y
+46%
10Y
+78%
Operating Income
+
3Y
-5%
5Y
+53%
10Y
+234%
Net Income
+
3Y
+36%
5Y
+69%
10Y
+411%

Earnings Waterfall
Da-Cin Construction Co Ltd

Revenue
20B TWD
Cost of Revenue
-17.6B TWD
Gross Profit
2.4B TWD
Operating Expenses
-707.7m TWD
Operating Income
1.7B TWD
Other Expenses
-88m TWD
Net Income
1.6B TWD

Income Statement
Da-Cin Construction 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
9
8
7
7
3
4
4
5
8
9
11
10
12
16
18
23
27
29
31
31
36
37
45
55
64
74
80
83
84
85
83
83
80
103
129
125
117
85
50
45
47
48
47
46
32
34
29
24
36
28
30
32
30
35
37
43
65
32
35
37
55
58
71
81
106
123
126
126
Revenue
10 131
N/A
9 772
-4%
10 193
+4%
10 903
+7%
11 199
+3%
11 660
+4%
11 551
-1%
11 698
+1%
12 366
+6%
12 695
+3%
12 817
+1%
13 895
+8%
12 452
-10%
12 198
-2%
12 410
+2%
11 677
-6%
13 702
+17%
16 171
+18%
15 639
-3%
16 242
+4%
15 148
-7%
13 485
-11%
13 414
-1%
11 887
-11%
11 381
-4%
10 803
-5%
10 545
-2%
11 266
+7%
11 870
+5%
12 406
+5%
13 535
+9%
13 113
-3%
12 452
-5%
12 068
-3%
11 233
-7%
10 891
-3%
11 112
+2%
11 983
+8%
13 080
+9%
14 010
+7%
14 485
+3%
13 262
-8%
11 896
-10%
11 370
-4%
10 761
-5%
10 800
+0%
13 218
+22%
13 686
+4%
15 108
+10%
15 861
+5%
14 741
-7%
14 891
+1%
14 812
-1%
15 513
+5%
15 979
+3%
17 073
+7%
17 174
+1%
16 427
-4%
15 599
-5%
14 840
-5%
14 507
-2%
14 833
+2%
15 583
+5%
15 308
-2%
14 690
-4%
15 936
+8%
17 969
+13%
20 023
+11%
Gross Profit
Cost of Revenue
(9 312)
(8 964)
(9 380)
(10 103)
(10 489)
(10 982)
(10 845)
(10 851)
(11 238)
(11 424)
(11 346)
(12 433)
(11 210)
(11 127)
(11 483)
(10 794)
(12 727)
(14 501)
(14 120)
(14 410)
(13 532)
(12 313)
(11 952)
(10 823)
(10 376)
(9 768)
(9 723)
(10 357)
(10 981)
(11 518)
(12 596)
(12 191)
(11 835)
(11 361)
(10 568)
(10 271)
(10 073)
(10 964)
(11 954)
(12 814)
(13 291)
(12 097)
(10 772)
(10 168)
(9 544)
(9 519)
(11 553)
(12 147)
(13 313)
(14 071)
(12 893)
(12 816)
(12 757)
(13 241)
(13 683)
(14 743)
(14 863)
(14 364)
(13 812)
(13 032)
(12 784)
(13 220)
(14 001)
(13 781)
(13 059)
(13 738)
(15 657)
(17 647)
Gross Profit
819
N/A
808
-1%
813
+1%
799
-2%
710
-11%
678
-4%
706
+4%
847
+20%
1 128
+33%
1 268
+12%
1 469
+16%
1 461
-1%
1 242
-15%
1 071
-14%
926
-14%
883
-5%
975
+10%
1 670
+71%
1 520
-9%
1 833
+21%
1 616
-12%
1 172
-27%
1 463
+25%
1 065
-27%
1 005
-6%
1 036
+3%
822
-21%
909
+11%
889
-2%
887
0%
939
+6%
922
-2%
618
-33%
707
+14%
665
-6%
619
-7%
1 039
+68%
1 019
-2%
1 126
+10%
1 196
+6%
1 194
0%
1 165
-2%
1 124
-3%
1 203
+7%
1 217
+1%
1 282
+5%
1 665
+30%
1 539
-8%
1 795
+17%
1 789
0%
1 848
+3%
2 075
+12%
2 055
-1%
2 272
+11%
2 296
+1%
2 330
+1%
2 312
-1%
2 063
-11%
1 787
-13%
1 808
+1%
1 722
-5%
1 613
-6%
1 582
-2%
1 527
-4%
1 632
+7%
2 198
+35%
2 312
+5%
2 376
+3%
Operating Income
Operating Expenses
(342)
(432)
(328)
(326)
(400)
(429)
(444)
(535)
(511)
(584)
(747)
(668)
(692)
(603)
(445)
(451)
(506)
(630)
(656)
(708)
(607)
(503)
(504)
(445)
(428)
(428)
(414)
(409)
(347)
(347)
(311)
(332)
(366)
141
95
(404)
(452)
(471)
(469)
(499)
(516)
(515)
(526)
(492)
(442)
(442)
(446)
(451)
(516)
(522)
(566)
(598)
(590)
(638)
(594)
(576)
(519)
(480)
(475)
(490)
(514)
(510)
(568)
(580)
(599)
(648)
(691)
(708)
Selling, General & Administrative
(342)
(334)
(328)
(326)
(400)
(417)
(431)
(535)
(512)
(583)
(747)
(668)
(692)
(622)
(445)
(443)
(506)
(625)
(651)
(703)
(600)
(497)
(496)
(437)
(420)
(416)
(401)
(396)
(337)
(336)
(301)
(322)
(356)
(356)
(402)
(395)
(442)
(462)
(459)
(489)
(505)
(500)
(508)
(470)
(418)
(419)
(422)
(426)
(492)
(499)
(542)
(574)
(566)
(615)
(572)
(554)
(497)
(458)
(453)
(468)
(491)
(487)
(544)
(555)
(575)
(623)
(667)
(685)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
(5)
0
(5)
(7)
(6)
(8)
(8)
(9)
(12)
(13)
(13)
(10)
(10)
(10)
(10)
(10)
(10)
(10)
(10)
(9)
(9)
(10)
(11)
(11)
(15)
(18)
(21)
(24)
(23)
(23)
(24)
(24)
(24)
(24)
(24)
(24)
(23)
(22)
(22)
(22)
(22)
(22)
(23)
(23)
(24)
(24)
(24)
(25)
(25)
(24)
(24)
Other Operating Expenses
0
(98)
0
0
0
(12)
(12)
0
0
0
0
0
0
19
0
(5)
0
0
(5)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
507
507
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
Operating Income
477
N/A
376
-21%
485
+29%
473
-2%
311
-34%
249
-20%
262
+5%
312
+19%
617
+98%
686
+11%
723
+5%
794
+10%
550
-31%
469
-15%
482
+3%
433
-10%
468
+8%
1 040
+122%
864
-17%
1 125
+30%
1 009
-10%
669
-34%
959
+43%
620
-35%
577
-7%
608
+5%
408
-33%
500
+22%
542
+8%
541
0%
628
+16%
591
-6%
251
-57%
848
+238%
761
-10%
215
-72%
588
+173%
548
-7%
657
+20%
697
+6%
678
-3%
650
-4%
598
-8%
711
+19%
775
+9%
840
+8%
1 218
+45%
1 088
-11%
1 280
+18%
1 268
-1%
1 282
+1%
1 477
+15%
1 465
-1%
1 634
+12%
1 702
+4%
1 754
+3%
1 793
+2%
1 583
-12%
1 312
-17%
1 317
+0%
1 209
-8%
1 102
-9%
1 014
-8%
947
-7%
1 032
+9%
1 550
+50%
1 621
+5%
1 668
+3%
Pre-Tax Income
Interest Income Expense
11
32
43
46
44
32
26
21
8
1
(4)
(6)
(4)
(2)
4
9
13
3
5
(7)
(17)
(2)
5
(18)
(17)
(56)
(84)
(81)
(90)
(24)
(15)
(31)
(20)
(147)
(105)
(54)
18
143
111
110
17
20
28
(20)
10
(71)
(65)
8
45
148
112
52
71
(15)
(196)
(262)
(277)
(94)
182
202
223
264
384
446
486
116
2
0
Non-Reccuring Items
(98)
0
(89)
(75)
(12)
0
0
(12)
(2)
0
(4)
23
19
0
22
0
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
507
0
0
508
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
2
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(1)
(4)
(3)
(2)
11
14
13
13
0
0
0
0
0
(0)
(30)
(30)
(30)
(30)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(0)
0
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
3
3
3
3
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
Total Other Income
35
32
25
20
104
104
101
97
14
13
22
22
33
113
105
158
224
147
157
103
26
34
10
12
18
12
15
13
(0)
2
14
18
18
9
16
17
16
19
19
19
15
27
26
24
31
21
13
15
(2)
(5)
(15)
(19)
(3)
(5)
0
(1)
8
9
10
10
8
8
8
8
10
9
23
210
Pre-Tax Income
424
N/A
436
+3%
460
+6%
463
+1%
457
-1%
399
-13%
402
+1%
431
+7%
637
+48%
701
+10%
737
+5%
833
+13%
598
-28%
580
-3%
582
+0%
570
-2%
674
+18%
1 159
+72%
1 026
-12%
1 220
+19%
1 017
-17%
701
-31%
973
+39%
613
-37%
578
-6%
563
-3%
338
-40%
432
+28%
451
+4%
519
+15%
627
+21%
577
-8%
756
+31%
710
-6%
672
-5%
685
+2%
621
-9%
710
+14%
785
+11%
825
+5%
709
-14%
696
-2%
651
-6%
715
+10%
816
+14%
787
-4%
1 166
+48%
1 111
-5%
1 322
+19%
1 411
+7%
1 384
-2%
1 515
+9%
1 536
+1%
1 618
+5%
1 507
-7%
1 491
-1%
1 523
+2%
1 497
-2%
1 503
+0%
1 529
+2%
1 439
-6%
1 374
-4%
1 407
+2%
1 401
0%
1 527
+9%
1 676
+10%
1 647
-2%
1 878
+14%
Net Income
Tax Provision
(127)
(130)
(129)
(120)
(113)
(95)
(111)
(111)
(132)
(136)
(118)
(132)
(101)
(102)
(117)
(118)
(136)
(222)
(193)
(196)
(164)
(111)
(97)
(74)
(60)
(58)
(111)
(126)
(125)
(133)
(128)
(116)
(112)
(110)
(103)
(98)
(147)
(175)
(175)
(189)
(162)
(153)
(142)
(152)
(192)
(187)
(202)
(191)
(201)
(205)
(290)
(323)
(327)
(350)
(342)
(353)
(361)
(347)
(297)
(294)
(277)
(252)
(222)
(199)
(211)
(317)
(313)
(326)
Income from Continuing Operations
298
306
331
343
344
303
291
320
505
565
619
701
497
478
465
452
537
937
833
1 024
853
590
876
539
518
504
227
306
326
386
499
460
644
601
569
587
474
535
610
636
548
543
510
563
624
600
964
920
1 121
1 206
1 094
1 192
1 209
1 268
1 165
1 138
1 162
1 150
1 207
1 235
1 162
1 123
1 185
1 202
1 317
1 359
1 334
1 551
Income to Minority Interest
(12)
(12)
(11)
(9)
(12)
(14)
(17)
(27)
(27)
(33)
(29)
(14)
(14)
(5)
(10)
(21)
(13)
(35)
(29)
(22)
(17)
2
3
4
5
5
5
3
1
3
1
1
(1)
(3)
(4)
(5)
(12)
(24)
(25)
(16)
(2)
11
16
6
6
12
13
15
39
35
37
40
16
16
21
22
26
22
19
25
27
34
41
35
38
35
29
30
Net Income (Common)
286
N/A
294
+3%
321
+9%
334
+4%
332
0%
290
-13%
274
-5%
293
+7%
478
+63%
533
+11%
590
+11%
687
+16%
483
-30%
474
-2%
455
-4%
432
-5%
525
+22%
902
+72%
804
-11%
1 002
+25%
836
-17%
592
-29%
879
+48%
543
-38%
523
-4%
510
-3%
232
-55%
309
+33%
326
+6%
388
+19%
500
+29%
461
-8%
644
+40%
598
-7%
566
-5%
583
+3%
462
-21%
511
+10%
585
+15%
620
+6%
546
-12%
554
+1%
525
-5%
569
+8%
630
+11%
611
-3%
976
+60%
934
-4%
1 160
+24%
1 241
+7%
1 131
-9%
1 232
+9%
1 225
-1%
1 284
+5%
1 186
-8%
1 160
-2%
1 188
+2%
1 173
-1%
1 226
+5%
1 260
+3%
1 189
-6%
1 157
-3%
1 226
+6%
1 237
+1%
1 354
+9%
1 392
+3%
1 361
-2%
1 580
+16%
EPS (Diluted)
1.28
N/A
1.36
+6%
1.47
+8%
1.54
+5%
1.53
-1%
1.34
-12%
1.27
-5%
1.35
+6%
2.21
+64%
2.45
+11%
2.72
+11%
3.23
+19%
2.27
-30%
2.28
+0%
2.2
-4%
2.09
-5%
2.54
+22%
4.37
+72%
3.89
-11%
4.85
+25%
4.05
-16%
2.58
-36%
3.53
+37%
2.63
-25%
2.11
-20%
2
-5%
1
-50%
1.19
+19%
1.26
+6%
1.5
+19%
1.93
+29%
1.76
-9%
2.46
+40%
2.26
-8%
1.99
-12%
2.01
+1%
1.71
-15%
2.16
+26%
2.36
+9%
2.22
-6%
1.99
-10%
1.98
-1%
1.77
-11%
1.86
+5%
2.05
+10%
1.99
-3%
3.11
+56%
2.85
-8%
4.48
+57%
3.8
-15%
3.44
-9%
3.75
+9%
4.69
+25%
3.93
-16%
3.64
-7%
3.56
-2%
4.55
+28%
4.49
-1%
4.71
+5%
4.82
+2%
4.57
-5%
4.42
-3%
4.7
+6%
4.73
+1%
5.19
+10%
5.35
+3%
5.23
-2%
6.07
+16%

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 308,000+ 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.