First Time Loading...

WT Microelectronics Co Ltd
TWSE:3036

Watchlist Manager
WT Microelectronics Co Ltd Logo
WT Microelectronics Co Ltd
TWSE:3036
Watchlist
Price: 122.5 TWD -9.59% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

594.5B
+6%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+68%
5 Years
+117%
7 Years
+312%
10 Years
+577%
8.2B
-8%
Operating Income
Growth Rates:
1 Year
-30%
3 Years
+54%
5 Years
+56%
7 Years
+233%
10 Years
+367%
3.7B
-3%
Net Income
Growth Rates:
1 Year
-49%
3 Years
-1%
5 Years
+35%
7 Years
+120%
10 Years
+187%

Earnings Waterfall
WT Microelectronics Co Ltd

Revenue
594.5B TWD
Cost of Revenue
-576.1B TWD
Gross Profit
18.4B TWD
Operating Expenses
-10.2B TWD
Operating Income
8.2B TWD
Other Expenses
-4.5B TWD
Net Income
3.7B TWD

Income Statement
WT Microelectronics 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
87 759
N/A
90 751
+3%
95 443
+5%
100 889
+6%
107 767
+7%
113 296
+5%
116 341
+3%
116 350
+0%
113 598
-2%
112 290
-1%
113 675
+1%
126 271
+11%
144 147
+14%
155 296
+8%
165 519
+7%
175 027
+6%
189 419
+8%
200 676
+6%
213 560
+6%
247 498
+16%
273 416
+10%
291 255
+7%
312 755
+7%
324 175
+4%
335 187
+3%
345 189
+3%
345 165
0%
340 836
-1%
353 152
+4%
373 323
+6%
400 695
+7%
427 938
+7%
447 896
+5%
478 193
+7%
506 217
+6%
542 781
+7%
571 197
+5%
563 357
-1%
550 696
-2%
562 287
+2%
594 519
+6%
Gross Profit
Cost of Revenue
(82 644)
(85 441)
(89 863)
(95 026)
(101 585)
(106 906)
(109 860)
(109 860)
(107 208)
(105 934)
(107 315)
(119 700)
(137 222)
(148 110)
(158 026)
(167 148)
(180 998)
(191 763)
(204 011)
(237 097)
(262 772)
(280 577)
(301 949)
(313 488)
(324 387)
(334 230)
(334 391)
(330 279)
(342 378)
(361 562)
(387 235)
(412 626)
(430 909)
(459 804)
(487 015)
(523 232)
(551 365)
(544 249)
(532 399)
(543 888)
(576 113)
Gross Profit
5 114
N/A
5 309
+4%
5 581
+5%
5 864
+5%
6 181
+5%
6 390
+3%
6 480
+1%
6 489
+0%
6 390
-2%
6 356
-1%
6 361
+0%
6 572
+3%
6 925
+5%
7 187
+4%
7 493
+4%
7 879
+5%
8 422
+7%
8 913
+6%
9 549
+7%
10 400
+9%
10 645
+2%
10 678
+0%
10 806
+1%
10 687
-1%
10 800
+1%
10 958
+1%
10 774
-2%
10 557
-2%
10 774
+2%
11 760
+9%
13 460
+14%
15 312
+14%
16 987
+11%
18 389
+8%
19 202
+4%
19 549
+2%
19 832
+1%
19 108
-4%
18 297
-4%
18 399
+1%
18 406
+0%
Operating Income
Operating Expenses
(3 360)
(3 450)
(3 524)
(3 605)
(3 890)
(3 977)
(4 009)
(3 927)
(3 915)
(3 913)
(3 914)
(3 911)
(4 464)
(4 489)
(4 535)
(4 671)
(4 503)
(4 780)
(5 097)
(5 346)
(5 391)
(5 444)
(5 475)
(5 510)
(5 547)
(5 600)
(5 554)
(5 451)
(5 458)
(5 630)
(5 830)
(6 172)
(6 430)
(6 831)
(7 112)
(7 454)
(8 050)
(8 357)
(8 725)
(9 488)
(10 206)
Selling, General & Administrative
(3 081)
(3 160)
(3 226)
(3 299)
(3 405)
(3 486)
(3 550)
(3 601)
(3 573)
(3 591)
(3 593)
(3 594)
(4 147)
(4 176)
(4 220)
(4 364)
(4 177)
(4 434)
(4 748)
(4 976)
(5 017)
(5 069)
(5 087)
(5 098)
(5 130)
(5 140)
(5 091)
(5 042)
(5 059)
(5 142)
(5 303)
(5 594)
(5 793)
(6 169)
(6 429)
(6 753)
(7 337)
(7 630)
(7 964)
(8 679)
(9 344)
Research & Development
(280)
(290)
(299)
(307)
(315)
(321)
(322)
(325)
(325)
(318)
(314)
(308)
(305)
(303)
(306)
(299)
(319)
(329)
(333)
(362)
(368)
(369)
(381)
(404)
(407)
(422)
(424)
(397)
(386)
(332)
(370)
(417)
(609)
(629)
(645)
(658)
(655)
(654)
(671)
(706)
(755)
Depreciation & Amortization
0
0
0
0
0
0
0
0
(16)
(4)
(7)
(10)
(13)
(11)
(10)
(9)
(8)
(9)
(9)
(9)
(7)
(7)
(7)
(9)
(10)
(11)
(11)
(12)
(13)
(15)
(17)
(21)
(28)
(33)
(38)
(44)
(58)
(73)
(90)
(104)
(107)
Other Operating Expenses
0
0
0
0
(170)
(170)
(137)
0
0
0
0
0
0
0
0
0
0
(8)
(7)
0
0
0
0
0
0
(28)
(28)
0
0
(140)
(140)
(140)
0
0
0
0
0
0
0
0
0
Operating Income
1 754
N/A
1 859
+6%
2 057
+11%
2 260
+10%
2 292
+1%
2 415
+5%
2 473
+2%
2 564
+4%
2 476
-3%
2 444
-1%
2 447
+0%
2 660
+9%
2 461
-7%
2 697
+10%
2 958
+10%
3 208
+8%
3 918
+22%
4 134
+6%
4 453
+8%
5 056
+14%
5 254
+4%
5 235
0%
5 331
+2%
5 177
-3%
5 253
+1%
5 358
+2%
5 220
-3%
5 106
-2%
5 316
+4%
6 131
+15%
7 631
+24%
9 139
+20%
10 557
+16%
11 557
+9%
12 090
+5%
12 095
+0%
11 783
-3%
10 751
-9%
9 572
-11%
8 911
-7%
8 200
-8%
Pre-Tax Income
Interest Income Expense
(136)
(192)
(193)
(123)
(74)
(27)
(86)
(103)
(92)
(233)
(283)
(302)
(330)
(354)
(359)
(427)
(416)
(463)
(558)
(742)
(870)
(994)
(1 043)
(1 050)
(1 032)
(942)
(810)
(427)
(529)
(9)
25
45
(398)
(227)
(253)
(741)
(1 838)
(2 169)
(2 450)
(2 224)
(1 495)
Non-Reccuring Items
0
0
(34)
(84)
0
0
0
(87)
0
0
0
0
0
0
0
(8)
(8)
0
0
0
0
0
0
(28)
(4)
0
0
0
(46)
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
125
127
134
133
8
6
(1)
0
(0)
0
0
(0)
(1)
(1)
(1)
(1)
(0)
(0)
0
(0)
(1)
0
0
0
(0)
0
0
0
(15)
0
0
0
0
Total Other Income
21
22
23
18
28
23
24
(21)
(159)
(64)
(69)
(69)
(101)
(189)
(275)
(331)
(389)
(466)
(517)
(599)
(762)
(843)
(915)
(952)
(908)
(810)
(680)
(531)
59
(210)
(163)
(158)
21
(248)
(334)
(275)
(18)
(493)
(686)
(1 184)
(1 509)
Pre-Tax Income
1 640
N/A
1 691
+3%
1 854
+10%
2 072
+12%
2 245
+8%
2 411
+7%
2 411
N/A
2 353
-2%
2 350
0%
2 272
-3%
2 227
-2%
2 420
+9%
2 038
-16%
2 160
+6%
2 323
+8%
2 441
+5%
3 105
+27%
3 203
+3%
3 376
+5%
3 714
+10%
3 621
-2%
3 397
-6%
3 373
-1%
3 146
-7%
3 309
+5%
3 605
+9%
3 729
+3%
4 147
+11%
4 799
+16%
5 911
+23%
7 492
+27%
9 026
+20%
10 180
+13%
11 082
+9%
11 503
+4%
11 079
-4%
9 911
-11%
8 088
-18%
6 436
-20%
5 502
-15%
5 195
-6%
Net Income
Tax Provision
(336)
(345)
(373)
(397)
(408)
(432)
(402)
(389)
(366)
(364)
(368)
(410)
(338)
(361)
(416)
(426)
(585)
(605)
(705)
(823)
(842)
(814)
(788)
(732)
(778)
(843)
(799)
(883)
(1 004)
(1 237)
(1 609)
(2 014)
(2 325)
(2 530)
(2 753)
(2 551)
(2 311)
(1 941)
(1 485)
(1 337)
(1 217)
Income from Continuing Operations
1 305
1 346
1 481
1 674
1 837
1 977
2 007
1 962
1 983
1 907
1 858
2 010
1 700
1 800
1 908
2 016
2 520
2 598
2 671
2 891
2 779
2 583
2 585
2 415
2 531
2 762
2 930
3 264
3 795
4 674
5 883
7 012
7 855
8 552
8 750
8 528
7 600
6 147
4 952
4 166
3 979
Income to Minority Interest
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)
14
17
41
68
79
88
63
31
(11)
(57)
(49)
33
Net Income (Common)
1 305
N/A
1 346
+3%
1 481
+10%
1 674
+13%
1 837
+10%
1 977
+8%
2 007
+2%
1 962
-2%
1 983
+1%
1 907
-4%
1 857
-3%
2 009
+8%
1 699
-15%
1 799
+6%
1 908
+6%
2 016
+6%
2 520
+25%
2 598
+3%
2 671
+3%
2 890
+8%
2 778
-4%
2 583
-7%
2 585
+0%
2 414
-7%
2 531
+5%
2 762
+9%
2 929
+6%
3 264
+11%
3 794
+16%
4 688
+24%
5 900
+26%
6 995
+19%
7 866
+12%
8 574
+9%
8 510
-1%
8 321
-2%
7 361
-12%
5 866
-20%
4 625
-21%
3 847
-17%
3 742
-3%
EPS (Diluted)
3.01
N/A
3.1
+3%
3.42
+10%
3.87
+13%
4.24
+10%
4.3
+1%
4.14
-4%
4.05
-2%
4.15
+2%
3.94
-5%
3.84
-3%
3.84
N/A
3.21
-16%
3.41
+6%
3.61
+6%
3.81
+6%
4.72
+24%
4.4
-7%
4.52
+3%
4.88
+8%
4.43
-9%
4.35
-2%
4.13
-5%
3.67
-11%
4.18
+14%
4.19
+0%
3.63
-13%
4.06
+12%
5.06
+25%
5.84
+15%
7.35
+26%
8.72
+19%
9.59
+10%
10.6
+11%
9.8
-8%
9.4
-4%
8.39
-11%
6.62
-21%
5.11
-23%
4.22
-17%
4.1
-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
Join more than 135,700+ 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.