First Time Loading...

First Hotel Co Ltd
TWSE:2706

Watchlist Manager
First Hotel Co Ltd Logo
First Hotel Co Ltd
TWSE:2706
Watchlist
Price: 15.65 TWD -1.88% Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

343.3m
-11%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+30%
5 Years
+4%
7 Years
+2%
10 Years
-5%
235.6m
+4%
Operating Income
Growth Rates:
1 Year
+18%
3 Years
+42%
5 Years
+12%
7 Years
+12%
10 Years
+15%
300.7m
+15%
Net Income
Growth Rates:
1 Year
0%
3 Years
+87%
5 Years
-30%
7 Years
-40%
10 Years
-1%

Earnings Waterfall
First Hotel Co Ltd

Revenue
343.3m TWD
Cost of Revenue
-78.4m TWD
Gross Profit
264.9m TWD
Operating Expenses
-29.2m TWD
Operating Income
235.6m TWD
Other Expenses
65m TWD
Net Income
300.7m TWD

Income Statement
First Hotel Co Ltd

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
361
N/A
362
+0%
363
+0%
368
+1%
369
+0%
372
+1%
374
+1%
368
-2%
363
-2%
357
-2%
345
-3%
339
-2%
335
-1%
332
-1%
332
0%
331
0%
330
0%
327
-1%
325
-1%
327
+1%
330
+1%
335
+1%
342
+2%
343
+0%
347
+1%
337
-3%
301
-11%
282
-6%
265
-6%
259
-2%
266
+3%
251
-6%
253
+1%
254
+1%
267
+5%
288
+8%
291
+1%
317
+9%
352
+11%
386
+10%
343
-11%
Gross Profit
Cost of Revenue
(125)
(125)
(123)
(122)
(118)
(117)
(115)
(109)
(102)
(95)
(88)
(88)
(92)
(95)
(98)
(98)
(93)
(92)
(89)
(89)
(87)
(86)
(86)
(85)
(88)
(87)
(79)
(76)
(72)
(70)
(69)
(63)
(61)
(59)
(62)
(64)
(63)
(81)
(106)
(129)
(78)
Gross Profit
236
N/A
237
+1%
240
+1%
246
+2%
251
+2%
256
+2%
259
+1%
260
+0%
261
+0%
262
+0%
258
-2%
252
-2%
243
-3%
237
-2%
234
-2%
234
+0%
236
+1%
235
-1%
236
+0%
238
+1%
243
+2%
250
+3%
256
+3%
258
+1%
258
+0%
250
-3%
222
-11%
206
-7%
193
-6%
189
-2%
198
+5%
188
-5%
192
+2%
195
+2%
205
+5%
223
+9%
227
+2%
236
+4%
246
+4%
256
+4%
265
+3%
Operating Income
Operating Expenses
(30)
(31)
(32)
(33)
(36)
(35)
(35)
(34)
(32)
(32)
(32)
(32)
(33)
(32)
(32)
(32)
(32)
(32)
(32)
(32)
(33)
(32)
(32)
(33)
(33)
(33)
(32)
(30)
(27)
(25)
(24)
(25)
(24)
(25)
(26)
(25)
(28)
(28)
(28)
(29)
(29)
Selling, General & Administrative
(30)
(31)
(32)
(33)
(35)
(35)
(35)
(34)
(32)
(32)
(32)
(32)
(32)
(31)
(31)
(31)
(31)
(32)
(32)
(32)
(32)
(32)
(32)
(32)
(32)
(32)
(30)
(28)
(26)
(23)
(22)
(23)
(23)
(23)
(24)
(24)
(27)
(26)
(27)
(28)
(28)
Depreciation & Amortization
(0)
0
(0)
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(2)
(2)
(2)
(1)
(2)
(2)
(2)
(1)
(2)
(2)
(1)
(1)
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)
Operating Income
205
N/A
206
+0%
208
+1%
213
+2%
215
+1%
220
+2%
224
+2%
225
+1%
229
+1%
229
+0%
226
-2%
220
-3%
211
-4%
205
-2%
201
-2%
202
+0%
204
+1%
203
-1%
204
+0%
206
+1%
211
+2%
218
+3%
224
+3%
225
+1%
226
+0%
217
-4%
190
-13%
175
-8%
165
-6%
164
-1%
174
+6%
163
-6%
168
+3%
170
+1%
179
+5%
198
+10%
199
+1%
208
+4%
217
+4%
227
+5%
236
+4%
Pre-Tax Income
Interest Income Expense
158
188
228
258
257
285
305
332
320
352
359
367
392
371
377
367
457
468
480
509
476
472
476
476
435
369
225
35
34
(35)
(49)
16
(75)
(29)
89
148
168
159
99
103
141
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
Total Other Income
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(0)
(1)
(1)
3
1
1
1
(1)
(0)
(0)
(0)
(1)
(2)
(2)
(2)
(2)
(3)
(2)
Pre-Tax Income
362
N/A
392
+8%
435
+11%
469
+8%
471
+0%
504
+7%
529
+5%
556
+5%
546
-2%
580
+6%
583
+1%
585
+0%
600
+3%
575
-4%
577
+0%
568
-2%
660
+16%
669
+1%
681
+2%
713
+5%
685
-4%
688
+0%
698
+2%
702
+0%
660
-6%
585
-11%
417
-29%
211
-49%
201
-5%
131
-35%
124
-5%
179
+44%
93
-48%
141
+52%
267
+89%
343
+28%
365
+6%
365
0%
314
-14%
327
+4%
375
+14%
Net Income
Tax Provision
(58)
(63)
(70)
(76)
(75)
(80)
(85)
(89)
(88)
(91)
(97)
(96)
(99)
(97)
(92)
(89)
(105)
(212)
(244)
(257)
(255)
(152)
(138)
(132)
(128)
(114)
(84)
(45)
(40)
(26)
(17)
(31)
(14)
(24)
(43)
(59)
(64)
(64)
(64)
(65)
(74)
Income from Continuing Operations
303
329
365
394
396
424
444
467
458
488
486
488
502
478
485
479
555
457
437
456
430
536
560
570
532
471
333
166
161
105
107
148
78
117
225
284
301
301
250
263
301
Net Income (Common)
303
N/A
329
+8%
365
+11%
394
+8%
396
+1%
424
+7%
444
+5%
467
+5%
458
-2%
488
+6%
486
0%
488
+0%
502
+3%
478
-5%
485
+1%
479
-1%
555
+16%
457
-18%
437
-4%
456
+4%
430
-6%
536
+25%
560
+5%
570
+2%
532
-7%
471
-12%
333
-29%
166
-50%
161
-3%
105
-35%
107
+2%
148
+39%
78
-47%
117
+49%
225
+93%
284
+26%
301
+6%
301
0%
250
-17%
263
+5%
301
+15%
EPS (Diluted)
0.6
N/A
0.66
+10%
0.73
+11%
0.79
+8%
0.79
N/A
0.84
+6%
0.88
+5%
0.93
+6%
0.92
-1%
0.98
+7%
0.98
N/A
1.05
+7%
1
-5%
0.95
-5%
0.97
+2%
0.96
-1%
1.11
+16%
0.92
-17%
0.88
-4%
0.91
+3%
0.86
-5%
1.07
+24%
1.12
+5%
1.14
+2%
1.06
-7%
0.94
-11%
0.67
-29%
0.33
-51%
0.32
-3%
0.21
-34%
0.21
N/A
0.3
+43%
0.16
-47%
0.23
+44%
0.45
+96%
0.57
+27%
0.6
+5%
0.6
N/A
0.5
-17%
0.53
+6%
0.6
+13%

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 139,200+ 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.