IEI Integration Corp
TWSE:3022

Watchlist Manager
IEI Integration Corp Logo
IEI Integration Corp
TWSE:3022
Watchlist
Price: 64 TWD 1.43% Market Closed
Market Cap: 11.3B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-11%
5Y
+21%
10Y
-3%
Operating Income
+
3Y
-44%
5Y
-13%
10Y
-39%
Net Income
+
3Y
-29%
5Y
+39%
10Y
-29%

Earnings Waterfall
IEI Integration Corp

Revenue
6.6B TWD
Cost of Revenue
-4.4B TWD
Gross Profit
2.2B TWD
Operating Expenses
-1.6B TWD
Operating Income
639m TWD
Other Expenses
326m TWD
Net Income
965m TWD

Income Statement
IEI Integration Corp

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
35
31
32
29
24
24
23
23
38
44
48
44
50
44
35
36
15
11
16
24
51
68
114
143
149
155
132
121
109
95
83
56
31
0
0
0
3
8
13
16
14
9
4
1
0
0
0
0
0
0
0
0
0
0
0
2
5
8
11
12
14
16
14
14
9
5
3
1
Revenue
4 788
N/A
4 481
-6%
3 877
-13%
4 423
+14%
4 571
+3%
4 833
+6%
5 540
+15%
5 972
+8%
6 249
+5%
7 367
+18%
7 971
+8%
7 429
-7%
7 208
-3%
6 089
-16%
5 381
-12%
5 487
+2%
5 512
+0%
5 651
+3%
5 557
-2%
5 601
+1%
4 890
-13%
4 732
-3%
5 136
+9%
5 393
+5%
6 371
+18%
6 807
+7%
7 131
+5%
6 786
-5%
6 825
+1%
6 831
+0%
6 358
-7%
6 646
+5%
7 644
+15%
8 151
+7%
8 232
+1%
7 938
-4%
6 896
-13%
6 006
-13%
5 880
-2%
5 869
0%
6 186
+5%
6 359
+3%
6 276
-1%
6 155
-2%
5 607
-9%
5 129
-9%
5 358
+4%
5 450
+2%
5 948
+9%
6 366
+7%
6 354
0%
6 381
+0%
6 244
-2%
6 373
+2%
6 403
+0%
7 380
+15%
7 942
+8%
8 540
+8%
8 804
+3%
8 120
-8%
7 578
-7%
7 128
-6%
6 845
-4%
6 854
+0%
6 840
0%
6 912
+1%
6 941
+0%
6 591
-5%
Gross Profit
Cost of Revenue
(3 195)
(2 968)
(2 553)
(2 934)
(2 969)
(3 176)
(3 656)
(4 081)
(4 438)
(5 281)
(5 832)
(5 371)
(5 112)
(4 211)
(3 556)
(3 623)
(3 663)
(3 795)
(3 734)
(3 948)
(3 323)
(3 187)
(3 492)
(3 514)
(4 348)
(4 649)
(4 847)
(4 495)
(4 558)
(4 514)
(4 180)
(4 442)
(5 052)
(5 408)
(5 505)
(5 320)
(4 660)
(4 096)
(4 038)
(4 012)
(4 213)
(4 302)
(4 177)
(4 030)
(3 631)
(3 283)
(3 432)
(3 518)
(3 805)
(4 067)
(4 048)
(4 104)
(4 152)
(4 278)
(4 283)
(4 808)
(5 063)
(5 469)
(5 650)
(5 210)
(4 772)
(4 407)
(4 252)
(4 333)
(4 429)
(4 508)
(4 562)
(4 372)
Gross Profit
1 593
N/A
1 513
-5%
1 325
-12%
1 489
+12%
1 602
+8%
1 658
+3%
1 884
+14%
1 891
+0%
1 812
-4%
2 086
+15%
2 139
+3%
2 058
-4%
2 096
+2%
1 878
-10%
1 825
-3%
1 864
+2%
1 850
-1%
1 856
+0%
1 823
-2%
1 653
-9%
1 567
-5%
1 545
-1%
1 643
+6%
1 879
+14%
2 023
+8%
2 158
+7%
2 284
+6%
2 291
+0%
2 268
-1%
2 317
+2%
2 178
-6%
2 204
+1%
2 592
+18%
2 744
+6%
2 727
-1%
2 618
-4%
2 236
-15%
1 910
-15%
1 842
-4%
1 857
+1%
1 973
+6%
2 058
+4%
2 099
+2%
2 126
+1%
1 976
-7%
1 845
-7%
1 926
+4%
1 932
+0%
2 142
+11%
2 299
+7%
2 306
+0%
2 277
-1%
2 092
-8%
2 095
+0%
2 120
+1%
2 572
+21%
2 880
+12%
3 071
+7%
3 155
+3%
2 909
-8%
2 805
-4%
2 721
-3%
2 593
-5%
2 521
-3%
2 411
-4%
2 404
0%
2 378
-1%
2 219
-7%
Operating Income
Operating Expenses
(1 073)
(1 074)
(1 068)
(1 066)
(1 057)
(1 074)
(1 138)
(1 222)
(1 136)
(1 229)
(1 219)
(1 210)
(1 327)
(1 273)
(1 283)
(1 282)
(1 233)
(1 304)
(1 286)
(1 173)
(1 156)
(1 179)
(1 220)
(1 330)
(1 338)
(1 322)
(1 296)
(1 239)
(1 277)
(1 274)
(1 255)
(1 253)
(1 255)
(1 348)
(1 358)
(1 364)
(1 254)
(1 291)
(1 303)
(1 284)
(1 286)
(1 282)
(1 316)
(1 348)
(1 321)
(1 284)
(1 239)
(1 197)
(1 249)
(1 303)
(1 383)
(1 444)
(1 371)
(1 377)
(1 339)
(1 428)
(1 562)
(1 642)
(1 675)
(1 662)
(1 650)
(1 651)
(1 627)
(1 584)
(1 544)
(1 548)
(1 549)
(1 579)
Selling, General & Administrative
(672)
(664)
(658)
(697)
(631)
(648)
(700)
(670)
(635)
(661)
(633)
(690)
(755)
(741)
(757)
(749)
(726)
(751)
(760)
(691)
(713)
(729)
(744)
(835)
(825)
(814)
(807)
(770)
(815)
(806)
(773)
(760)
(721)
(737)
(751)
(750)
(730)
(735)
(744)
(738)
(783)
(790)
(798)
(838)
(824)
(788)
(775)
(743)
(758)
(797)
(850)
(885)
(875)
(888)
(871)
(950)
(1 006)
(1 066)
(1 082)
(1 078)
(1 101)
(1 079)
(1 059)
(1 018)
(981)
(998)
(1 000)
(1 006)
Research & Development
(401)
(411)
(410)
(369)
(426)
(427)
(438)
(536)
(501)
(569)
(587)
(521)
(572)
(532)
(526)
(533)
(508)
(505)
(479)
(481)
(443)
(450)
(476)
(496)
(513)
(507)
(488)
(470)
(462)
(468)
(482)
(493)
(526)
(530)
(526)
(543)
(506)
(507)
(510)
(497)
(503)
(492)
(518)
(511)
(498)
(497)
(463)
(454)
(491)
(343)
(371)
(396)
(497)
(489)
(468)
(478)
(555)
(574)
(592)
(581)
(548)
(572)
(569)
(570)
(565)
(551)
(550)
0
Depreciation & Amortization
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
(8)
0
0
0
(17)
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
Other Operating Expenses
0
0
0
0
0
0
0
(16)
0
0
0
0
(0)
0
0
0
0
(48)
(47)
(0)
(0)
(0)
(0)
0
0
0
(0)
(0)
(0)
(0)
(0)
0
0
(81)
(81)
(71)
0
(50)
(50)
(50)
(0)
(0)
(0)
0
0
0
0
(0)
(0)
(163)
(163)
(163)
0
0
(0)
(0)
(1)
(1)
(1)
(3)
(1)
0
1
3
2
1
1
(573)
Operating Income
520
N/A
439
-16%
257
-41%
423
+65%
545
+29%
584
+7%
747
+28%
669
-10%
676
+1%
857
+27%
920
+7%
848
-8%
769
-9%
606
-21%
542
-10%
583
+7%
616
+6%
553
-10%
537
-3%
480
-11%
412
-14%
366
-11%
423
+16%
548
+29%
685
+25%
836
+22%
988
+18%
1 052
+6%
991
-6%
1 043
+5%
924
-11%
951
+3%
1 336
+41%
1 396
+4%
1 368
-2%
1 254
-8%
982
-22%
618
-37%
539
-13%
572
+6%
687
+20%
776
+13%
783
+1%
777
-1%
655
-16%
561
-14%
687
+23%
735
+7%
893
+22%
997
+12%
923
-7%
834
-10%
721
-14%
718
0%
780
+9%
1 144
+47%
1 318
+15%
1 429
+8%
1 480
+4%
1 247
-16%
1 156
-7%
1 070
-7%
966
-10%
936
-3%
867
-7%
856
-1%
829
-3%
639
-23%
Pre-Tax Income
Interest Income Expense
108
135
15
(41)
(97)
5
79
134
241
309
393
576
686
635
558
470
393
446
493
551
741
773
795
829
782
725
640
455
325
277
303
358
390
319
275
249
133
125
324
443
508
554
432
418
211
279
228
120
271
248
235
270
268
282
334
488
526
529
619
683
493
723
680
438
979
842
149
0
Non-Reccuring Items
0
0
0
0
0
0
(16)
0
(31)
(34)
(18)
(22)
(6)
(3)
(5)
(1)
(48)
0
0
(47)
0
0
0
0
0
0
0
0
0
0
0
(10)
(81)
0
0
0
(50)
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
Gain/Loss on Disposition of Assets
(15)
(15)
(20)
(15)
8
0
12
8
1
1
32
31
41
61
32
32
28
17
17
17
9
127
121
121
122
(7)
(1)
(2)
(2)
(1)
(1)
(1)
(1)
1
0
1
0
1
1
0
(0)
(0)
(0)
(0)
(2)
(2)
(2)
(3)
(0)
(1)
(1)
(0)
(1)
0
0
(0)
(26)
(27)
(27)
(28)
(1)
(2)
(2)
(0)
25
26
26
0
Total Other Income
136
126
147
107
58
87
38
77
99
72
78
66
77
81
120
142
104
123
96
190
210
192
184
70
180
212
223
240
153
139
159
148
99
96
94
94
107
109
86
83
139
117
121
107
54
59
67
82
97
95
76
64
50
54
49
68
85
99
108
94
98
83
54
63
48
43
70
523
Pre-Tax Income
749
N/A
684
-9%
399
-42%
474
+19%
514
+9%
676
+31%
859
+27%
888
+3%
986
+11%
1 204
+22%
1 405
+17%
1 499
+7%
1 567
+5%
1 379
-12%
1 247
-10%
1 226
-2%
1 093
-11%
1 138
+4%
1 143
+0%
1 192
+4%
1 372
+15%
1 458
+6%
1 523
+5%
1 569
+3%
1 770
+13%
1 767
0%
1 850
+5%
1 744
-6%
1 467
-16%
1 457
-1%
1 385
-5%
1 446
+4%
1 743
+21%
1 812
+4%
1 737
-4%
1 598
-8%
1 172
-27%
853
-27%
949
+11%
1 099
+16%
1 334
+21%
1 447
+9%
1 336
-8%
1 302
-3%
918
-29%
898
-2%
980
+9%
934
-5%
1 261
+35%
1 340
+6%
1 233
-8%
1 168
-5%
1 039
-11%
1 054
+1%
1 163
+10%
1 700
+46%
1 902
+12%
2 030
+7%
2 180
+7%
1 997
-8%
1 745
-13%
1 874
+7%
1 697
-9%
1 436
-15%
1 919
+34%
1 766
-8%
1 074
-39%
1 162
+8%
Net Income
Tax Provision
(120)
(112)
(109)
(145)
(117)
(136)
(160)
(148)
(155)
(201)
(212)
(213)
(192)
(150)
(100)
(109)
(78)
(94)
(170)
(200)
(256)
(253)
(228)
(227)
(289)
(323)
(399)
(379)
(300)
(289)
(254)
(278)
(375)
(407)
(379)
(349)
(248)
(164)
(220)
(319)
(436)
(476)
(419)
(377)
(244)
(232)
(269)
(242)
(265)
(289)
(230)
(211)
(173)
(201)
(204)
(339)
(411)
(405)
(540)
(481)
(363)
(398)
(312)
(242)
(360)
(316)
(173)
(185)
Income from Continuing Operations
629
572
290
330
398
540
700
740
831
1 003
1 193
1 286
1 375
1 228
1 147
1 117
1 015
1 044
974
992
1 116
1 205
1 295
1 341
1 481
1 444
1 451
1 366
1 167
1 169
1 131
1 168
1 367
1 405
1 358
1 249
924
689
729
780
898
971
917
924
675
665
711
693
996
1 051
1 003
957
866
853
960
1 361
1 491
1 625
1 639
1 516
1 382
1 475
1 385
1 195
1 559
1 450
903
979
Income to Minority Interest
(2)
(2)
0
(0)
3
4
1
2
0
0
0
0
0
0
0
0
0
0
2
3
5
5
3
2
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
1
1
0
0
0
(0)
(2)
(6)
(19)
(17)
(16)
(13)
Net Income (Common)
628
N/A
570
-9%
290
-49%
329
+13%
401
+22%
544
+36%
701
+29%
742
+6%
831
+12%
1 003
+21%
1 193
+19%
1 286
+8%
1 375
+7%
1 228
-11%
1 147
-7%
1 117
-3%
1 015
-9%
1 044
+3%
976
-7%
995
+2%
1 121
+13%
1 210
+8%
1 299
+7%
1 343
+3%
1 481
+10%
1 444
-3%
1 451
+0%
1 366
-6%
1 167
-15%
1 169
+0%
1 131
-3%
1 168
+3%
1 367
+17%
1 405
+3%
1 358
-3%
1 249
-8%
924
-26%
689
-25%
729
+6%
780
+7%
898
+15%
971
+8%
917
-6%
924
+1%
674
-27%
665
-1%
711
+7%
693
-3%
997
+44%
1 051
+5%
1 003
-5%
957
-5%
866
-10%
853
-1%
960
+13%
1 361
+42%
1 492
+10%
1 626
+9%
1 640
+1%
1 516
-8%
1 382
-9%
1 475
+7%
1 383
-6%
1 189
-14%
1 541
+30%
1 432
-7%
886
-38%
965
+9%
EPS (Diluted)
3.44
N/A
3.57
+4%
1.84
-48%
2.08
+13%
2.54
+22%
3.07
+21%
3.93
+28%
4.1
+4%
4.91
+20%
5.58
+14%
6.58
+18%
7.09
+8%
7.59
+7%
6.79
-11%
6.35
-6%
6.25
-2%
5.62
-10%
5.8
+3%
5.42
-7%
5.55
+2%
6.21
+12%
6.76
+9%
7.22
+7%
7.51
+4%
8.24
+10%
8.06
-2%
8.1
+0%
7.63
-6%
6.49
-15%
6.53
+1%
6.35
-3%
6.56
+3%
7.65
+17%
7.86
+3%
7.65
-3%
7.03
-8%
5.18
-26%
3.87
-25%
4.09
+6%
4.76
+16%
5.27
+11%
5.44
+3%
5.15
-5%
3.55
-31%
2.8
-21%
3.72
+33%
3.99
+7%
3.89
-3%
5.59
+44%
5.9
+6%
5.66
-4%
5.38
-5%
4.86
-10%
4.8
-1%
5.4
+13%
7.65
+42%
8.38
+10%
9.15
+9%
9.25
+1%
8.55
-8%
7.77
-9%
8.31
+7%
7.82
-6%
6.7
-14%
8.66
+29%
8.09
-7%
5
-38%
5.45
+9%

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 307,900+ 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.