T

Taiwan Navigation Co Ltd
TWSE:2617

Watchlist Manager
Taiwan Navigation Co Ltd
TWSE:2617
Watchlist
Price: 29.95 TWD 1.01% Market Closed
Market Cap: 12.5B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+14%
5Y
+62%
10Y
+53%
Operating Income
+
3Y
+32%
5Y
+276%
10Y
+874%
Net Income
+
3Y
-37%
5Y
+157%
10Y
+578%

Earnings Waterfall
Taiwan Navigation Co Ltd

Revenue
4.2B TWD
Cost of Revenue
-2.5B TWD
Gross Profit
1.7B TWD
Operating Expenses
-185.7m TWD
Operating Income
1.5B TWD
Other Expenses
-247m TWD
Net Income
1.3B TWD

Income Statement
Taiwan Navigation 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
72
48
48
29
17
12
11
12
7
7
7
7
7
7
7
6
8
11
16
20
22
25
26
25
23
20
16
14
15
17
21
27
35
41
43
53
67
83
104
114
114
115
108
101
93
82
70
57
45
38
37
38
41
44
58
96
167
246
310
354
361
348
345
366
379
389
378
340
Revenue
6 434
N/A
6 457
+0%
6 176
-4%
5 090
-18%
4 099
-19%
3 528
-14%
3 305
-6%
3 409
+3%
3 547
+4%
3 615
+2%
3 583
-1%
3 568
0%
3 583
+0%
3 596
+0%
3 522
-2%
3 398
-4%
3 167
-7%
2 995
-5%
2 871
-4%
2 792
-3%
2 773
-1%
2 810
+1%
2 855
+2%
2 867
+0%
2 898
+1%
2 859
-1%
2 807
-2%
2 750
-2%
2 682
-2%
2 582
-4%
2 489
-4%
2 432
-2%
2 458
+1%
2 539
+3%
2 599
+2%
2 697
+4%
2 818
+5%
2 968
+5%
3 154
+6%
3 336
+6%
3 367
+1%
3 319
-1%
3 278
-1%
3 188
-3%
3 114
-2%
2 995
-4%
2 779
-7%
2 610
-6%
2 491
-5%
2 516
+1%
3 400
+35%
3 609
+6%
3 226
-11%
4 043
+25%
3 582
-11%
3 695
+3%
3 873
+5%
3 991
+3%
4 018
+1%
3 995
-1%
3 990
0%
4 082
+2%
4 178
+2%
4 382
+5%
4 400
+0%
4 398
0%
4 291
-2%
4 219
-2%
Gross Profit
Cost of Revenue
(2 642)
(2 577)
(2 523)
(2 366)
(2 176)
(2 105)
(2 031)
(2 010)
(2 045)
(2 133)
(2 219)
(2 267)
(2 310)
(2 309)
(2 328)
(2 379)
(2 415)
(2 440)
(2 466)
(2 471)
(2 447)
(2 469)
(2 480)
(2 526)
(2 532)
(2 528)
(2 518)
(2 477)
(2 452)
(2 443)
(2 373)
(2 363)
(2 426)
(2 489)
(2 494)
(2 452)
(2 361)
(2 344)
(2 407)
(2 498)
(2 505)
(2 448)
(2 398)
(2 342)
(2 371)
(2 323)
(2 195)
(2 067)
(1 896)
(1 860)
(2 333)
(2 334)
(1 949)
(2 494)
(2 198)
(2 321)
(2 534)
(2 621)
(2 610)
(2 639)
(2 550)
(2 510)
(2 565)
(2 588)
(2 557)
(2 599)
(2 534)
(2 496)
Gross Profit
3 792
N/A
3 880
+2%
3 653
-6%
2 724
-25%
1 924
-29%
1 424
-26%
1 274
-11%
1 399
+10%
1 502
+7%
1 482
-1%
1 365
-8%
1 302
-5%
1 273
-2%
1 288
+1%
1 195
-7%
1 019
-15%
752
-26%
555
-26%
405
-27%
321
-21%
326
+2%
341
+5%
375
+10%
341
-9%
366
+7%
331
-10%
289
-13%
273
-6%
230
-16%
139
-40%
116
-17%
68
-41%
32
-53%
50
+56%
105
+112%
244
+133%
457
+87%
624
+36%
747
+20%
838
+12%
862
+3%
871
+1%
880
+1%
845
-4%
743
-12%
672
-9%
584
-13%
543
-7%
595
+10%
656
+10%
1 068
+63%
1 275
+19%
1 277
+0%
1 550
+21%
1 385
-11%
1 374
-1%
1 338
-3%
1 370
+2%
1 408
+3%
1 355
-4%
1 440
+6%
1 572
+9%
1 613
+3%
1 794
+11%
1 843
+3%
1 799
-2%
1 758
-2%
1 723
-2%
Operating Income
Operating Expenses
(284)
(261)
(215)
(203)
(182)
(178)
(193)
(182)
(187)
(190)
(194)
(198)
(183)
(178)
(169)
(160)
(160)
(153)
(152)
(155)
(149)
(148)
(142)
(133)
(131)
(128)
(124)
(115)
(106)
(102)
(97)
(99)
(95)
(93)
(93)
(106)
(115)
(121)
(127)
(135)
(147)
(151)
(154)
(143)
(139)
(138)
(139)
(135)
(134)
(131)
(158)
(176)
(165)
(207)
(200)
(206)
(202)
(206)
(214)
(213)
(205)
(201)
(179)
(190)
(184)
(186)
(193)
(186)
Selling, General & Administrative
(284)
(261)
(215)
(203)
(182)
(178)
(193)
(182)
(187)
(190)
(194)
(198)
(183)
(178)
(169)
(159)
(160)
(151)
(150)
(152)
(146)
(146)
(139)
(130)
(128)
(125)
(121)
(112)
(103)
(99)
(94)
(96)
(92)
(91)
(90)
(103)
(112)
(118)
(125)
(132)
(144)
(149)
(152)
(141)
(136)
(135)
(135)
(131)
(130)
(126)
(153)
(171)
(161)
(202)
(196)
(202)
(198)
(202)
(210)
(209)
(201)
(197)
(176)
(185)
(180)
(181)
(188)
(183)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(2)
0
(2)
(3)
(2)
(2)
(2)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(5)
(5)
(5)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(0)
(2)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Operating Income
3 509
N/A
3 619
+3%
3 438
-5%
2 521
-27%
1 742
-31%
1 245
-29%
1 081
-13%
1 217
+13%
1 315
+8%
1 292
-2%
1 171
-9%
1 103
-6%
1 090
-1%
1 110
+2%
1 025
-8%
859
-16%
591
-31%
402
-32%
253
-37%
166
-34%
177
+7%
193
+9%
232
+21%
207
-11%
234
+13%
203
-13%
165
-19%
158
-4%
124
-22%
37
-70%
19
-49%
(30)
N/A
(63)
-107%
(44)
+30%
12
N/A
139
+1 036%
342
+147%
503
+47%
620
+23%
703
+13%
715
+2%
720
+1%
725
+1%
702
-3%
604
-14%
534
-12%
445
-17%
408
-8%
461
+13%
526
+14%
910
+73%
1 099
+21%
1 112
+1%
1 342
+21%
1 185
-12%
1 169
-1%
1 136
-3%
1 164
+2%
1 194
+3%
1 143
-4%
1 236
+8%
1 371
+11%
1 433
+5%
1 604
+12%
1 659
+3%
1 613
-3%
1 565
-3%
1 537
-2%
Pre-Tax Income
Interest Income Expense
6
73
60
29
(6)
(17)
8
(17)
(31)
(22)
(37)
(3)
27
30
74
46
136
237
274
281
220
133
36
57
65
85
11
(21)
(96)
(112)
(28)
(43)
(77)
(60)
(70)
(64)
(39)
(88)
(92)
(101)
(97)
(87)
(73)
(59)
(56)
(42)
(1)
(21)
(34)
(11)
(73)
(44)
103
134
959
983
762
651
(214)
466
474
488
477
(246)
(259)
(272)
(301)
0
Gain/Loss on Disposition of Assets
69
196
129
128
128
227
343
343
354
125
101
101
91
91
1
0
19
88
159
159
159
71
0
0
0
0
0
0
0
0
0
0
0
0
0
68
175
175
288
452
348
348
235
67
183
248
248
185
143
0
0
192
192
0
192
(0)
195
0
0
459
265
0
0
21
20
0
0
0
Total Other Income
49
52
47
23
105
106
94
144
(42)
(33)
31
(10)
99
89
25
32
49
51
57
51
51
44
153
149
123
110
57
101
108
133
81
63
71
47
43
20
9
22
22
21
22
35
33
32
35
34
39
143
142
195
197
92
11
210
25
27
49
237
235
37
26
289
277
12
41
96
109
38
Pre-Tax Income
3 633
N/A
3 940
+8%
3 674
-7%
2 702
-26%
1 967
-27%
1 562
-21%
1 525
-2%
1 688
+11%
1 596
-5%
1 362
-15%
1 266
-7%
1 192
-6%
1 307
+10%
1 320
+1%
1 125
-15%
937
-17%
795
-15%
778
-2%
743
-4%
658
-11%
607
-8%
441
-27%
422
-4%
414
-2%
423
+2%
397
-6%
233
-41%
238
+2%
135
-43%
58
-57%
72
+24%
(10)
N/A
(69)
-622%
(57)
+17%
(15)
+74%
164
N/A
487
+198%
612
+26%
838
+37%
1 074
+28%
989
-8%
1 015
+3%
920
-9%
741
-19%
766
+3%
774
+1%
730
-6%
715
-2%
712
0%
710
0%
1 033
+45%
1 339
+30%
1 418
+6%
1 686
+19%
2 360
+40%
2 179
-8%
2 142
-2%
2 053
-4%
1 215
-41%
2 105
+73%
2 000
-5%
2 148
+7%
2 188
+2%
1 392
-36%
1 461
+5%
1 437
-2%
1 373
-4%
1 575
+15%
Net Income
Tax Provision
(286)
(333)
(490)
(420)
(296)
(237)
(149)
(169)
(196)
(222)
(150)
(145)
(138)
(139)
(197)
(184)
(165)
(154)
(80)
(72)
(65)
(60)
(112)
(117)
(117)
(102)
(49)
(48)
(42)
(39)
(27)
(13)
(22)
(26)
(31)
(32)
(21)
(18)
(14)
(28)
(31)
(35)
(101)
(126)
(165)
(177)
(122)
(214)
(194)
(200)
(213)
(110)
(98)
(121)
(155)
(142)
(127)
(139)
(195)
(292)
(338)
(291)
(255)
(164)
(178)
(250)
(250)
(286)
Income from Continuing Operations
3 346
3 608
3 184
2 281
1 671
1 325
1 377
1 519
1 400
1 140
1 116
1 047
1 169
1 181
928
753
630
623
663
586
542
381
309
297
306
296
184
190
94
19
45
(23)
(91)
(83)
(45)
132
466
594
824
1 047
958
980
819
615
601
598
608
501
518
510
820
1 228
1 320
1 565
2 205
2 037
2 015
1 913
1 020
1 812
1 663
1 857
1 933
1 229
1 283
1 189
1 125
1 290
Net Income (Common)
3 346
N/A
3 608
+8%
3 184
-12%
2 281
-28%
1 671
-27%
1 325
-21%
1 377
+4%
1 519
+10%
1 400
-8%
1 140
-19%
1 116
-2%
1 047
-6%
1 169
+12%
1 181
+1%
928
-21%
753
-19%
630
-16%
623
-1%
663
+6%
586
-12%
542
-7%
381
-30%
309
-19%
297
-4%
306
+3%
296
-3%
184
-38%
190
+4%
94
-51%
19
-79%
45
+133%
(23)
N/A
(91)
-295%
(83)
+9%
(45)
+45%
132
N/A
466
+254%
594
+27%
824
+39%
1 047
+27%
958
-9%
980
+2%
819
-16%
615
-25%
601
-2%
598
-1%
608
+2%
501
-18%
518
+3%
510
-2%
820
+61%
1 228
+50%
1 320
+7%
1 565
+19%
2 205
+41%
2 037
-8%
2 015
-1%
1 913
-5%
1 020
-47%
1 812
+78%
1 663
-8%
1 857
+12%
1 933
+4%
1 229
-36%
1 283
+4%
1 189
-7%
1 125
-5%
1 290
+15%
EPS (Diluted)
8
N/A
8.62
+8%
7.61
-12%
5.46
-28%
4
-27%
3.17
-21%
3.29
+4%
3.64
+11%
3.35
-8%
2.73
-19%
2.67
-2%
2.5
-6%
2.8
+12%
2.82
+1%
2.22
-21%
1.8
-19%
1.51
-16%
1.5
-1%
1.59
+6%
1.41
-11%
1.3
-8%
0.91
-30%
0.74
-19%
0.71
-4%
0.73
+3%
0.71
-3%
0.44
-38%
0.45
+2%
0.22
-51%
0.04
-82%
0.1
+150%
-0.06
N/A
-0.22
-267%
-0.2
+9%
-0.11
+45%
0.31
N/A
1.12
+261%
1.42
+27%
1.97
+39%
2.51
+27%
2.29
-9%
2.34
+2%
1.96
-16%
1.47
-25%
1.44
-2%
1.43
-1%
1.46
+2%
1.2
-18%
1.24
+3%
1.22
-2%
1.96
+61%
2.94
+50%
3.16
+7%
3.74
+18%
5.28
+41%
4.87
-8%
4.82
-1%
4.57
-5%
2.44
-47%
4.33
+77%
3.98
-8%
4.45
+12%
4.63
+4%
2.94
-37%
3.07
+4%
2.85
-7%
2.7
-5%
3.09
+14%

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 307,700+ 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.