Wistron Corp
TWSE:3231

Watchlist Manager
Wistron Corp Logo
Wistron Corp
TWSE:3231
Watchlist
Price: 144 TWD -2.37% Market Closed
Market Cap: 458B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+79%
5Y
+104%
10Y
+182%
Operating Income
+
3Y
+191%
5Y
+329%
10Y
+2 729%
Net Income
+
3Y
+97%
5Y
+167%
10Y
+1 105%

Earnings Waterfall
Wistron Corp

Revenue
1.8T TWD
Cost of Revenue
-1.6T TWD
Gross Profit
117.5B TWD
Operating Expenses
-52.6B TWD
Operating Income
64.9B TWD
Other Expenses
-40.4B TWD
Net Income
24.6B TWD

Income Statement
Wistron 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
939
915
852
638
378
329
334
456
581
651
800
920
992
1 259
1 497
1 657
1 857
1 925
1 905
1 908
2 018
2 111
2 248
2 360
2 399
2 335
2 196
2 061
1 862
1 849
1 793
1 865
1 982
1 996
2 148
2 435
2 756
3 218
3 745
4 129
4 748
5 070
5 265
5 251
4 811
4 398
3 661
2 907
2 348
1 915
1 825
1 851
1 880
2 123
2 795
4 402
5 988
7 591
8 665
8 787
8 757
8 560
8 362
8 193
8 018
8 213
9 190
12 179
Revenue
445 118
N/A
470 832
+6%
505 989
+7%
530 760
+5%
546 666
+3%
577 497
+6%
599 178
+4%
614 862
+3%
615 185
+0%
609 118
-1%
619 650
+2%
623 883
+1%
658 367
+6%
697 978
+6%
697 465
0%
684 380
-2%
657 845
-4%
639 141
-3%
643 150
+1%
649 754
+1%
624 009
-4%
591 631
-5%
564 566
-5%
560 432
-1%
592 347
+6%
617 234
+4%
627 422
+2%
624 084
-1%
623 274
0%
607 265
-3%
607 819
+0%
623 941
+3%
659 908
+6%
693 620
+5%
740 831
+7%
784 525
+6%
836 081
+7%
884 726
+6%
880 236
-1%
895 651
+2%
889 536
-1%
878 688
-1%
894 889
+2%
883 533
-1%
878 255
-1%
845 822
-4%
861 380
+2%
862 684
+0%
845 012
-2%
848 600
+0%
828 371
-2%
831 170
+0%
862 083
+4%
911 169
+6%
954 507
+5%
984 218
+3%
984 619
+0%
970 174
-1%
933 435
-4%
900 372
-4%
867 057
-4%
894 382
+3%
927 112
+4%
982 614
+6%
1 049 256
+7%
1 156 416
+10%
1 467 501
+27%
1 762 763
+20%
Gross Profit
Cost of Revenue
(420 252)
(445 624)
(479 178)
(502 539)
(516 716)
(545 564)
(566 016)
(580 577)
(580 661)
(575 041)
(585 939)
(591 650)
(626 040)
(665 192)
(665 697)
(653 011)
(625 917)
(608 849)
(613 324)
(619 343)
(593 806)
(562 935)
(534 087)
(529 856)
(561 230)
(585 637)
(597 525)
(594 572)
(593 858)
(577 213)
(577 307)
(593 554)
(628 264)
(663 278)
(710 204)
(753 224)
(804 442)
(851 401)
(845 616)
(860 019)
(851 977)
(840 780)
(855 632)
(842 804)
(836 097)
(803 469)
(816 600)
(817 033)
(798 959)
(800 589)
(780 904)
(782 405)
(810 948)
(857 788)
(896 857)
(921 686)
(914 890)
(898 389)
(862 354)
(830 123)
(798 074)
(823 021)
(851 345)
(901 145)
(965 165)
(1 062 501)
(1 369 215)
(1 645 257)
Gross Profit
24 866
N/A
25 208
+1%
26 810
+6%
28 220
+5%
29 949
+6%
31 931
+7%
33 161
+4%
34 284
+3%
34 524
+1%
34 077
-1%
33 712
-1%
32 234
-4%
32 326
+0%
32 787
+1%
31 768
-3%
31 369
-1%
31 927
+2%
30 291
-5%
29 825
-2%
30 409
+2%
30 203
-1%
28 695
-5%
30 478
+6%
30 576
+0%
31 117
+2%
31 597
+2%
29 897
-5%
29 512
-1%
29 416
0%
30 051
+2%
30 512
+2%
30 387
0%
31 645
+4%
30 343
-4%
30 627
+1%
31 301
+2%
31 639
+1%
33 324
+5%
34 618
+4%
35 629
+3%
37 559
+5%
37 907
+1%
39 258
+4%
40 729
+4%
42 159
+4%
42 353
+0%
44 780
+6%
45 651
+2%
46 053
+1%
48 011
+4%
47 467
-1%
48 765
+3%
51 135
+5%
53 381
+4%
57 650
+8%
62 531
+8%
69 729
+12%
71 784
+3%
71 081
-1%
70 249
-1%
68 983
-2%
71 361
+3%
75 767
+6%
81 469
+8%
84 091
+3%
93 916
+12%
98 287
+5%
117 506
+20%
Operating Income
Operating Expenses
(16 253)
(16 896)
(17 833)
(18 316)
(19 201)
(19 460)
(19 835)
(20 535)
(20 765)
(21 152)
(21 421)
(21 267)
(21 745)
(22 205)
(22 011)
(22 206)
(23 707)
(22 589)
(22 495)
(23 148)
(24 117)
(24 135)
(25 920)
(26 526)
(27 395)
(27 272)
(27 178)
(27 218)
(27 027)
(26 951)
(26 482)
(25 935)
(25 632)
(25 368)
(25 167)
(25 448)
(25 726)
(26 061)
(26 655)
(26 493)
(26 793)
(27 172)
(27 494)
(28 412)
(28 859)
(28 979)
(29 911)
(30 504)
(31 582)
(32 363)
(33 120)
(33 593)
(34 760)
(36 237)
(37 752)
(40 244)
(42 257)
(43 435)
(43 491)
(42 700)
(41 593)
(41 635)
(42 724)
(43 813)
(45 112)
(47 139)
(49 083)
(52 570)
Selling, General & Administrative
(9 825)
(10 125)
(10 775)
(10 847)
(10 914)
(10 879)
(10 891)
(11 031)
(10 882)
(10 760)
(10 473)
(10 212)
(10 407)
(10 511)
(10 210)
(10 104)
(11 750)
(10 385)
(10 078)
(10 461)
(11 150)
(11 178)
(12 810)
(13 232)
(13 927)
(13 888)
(13 644)
(13 842)
(13 644)
(13 359)
(12 910)
(12 327)
(11 838)
(11 471)
(11 140)
(10 985)
(11 025)
(11 366)
(11 978)
(12 328)
(12 390)
(12 406)
(12 270)
(12 418)
(12 661)
(12 427)
(12 611)
(12 390)
(12 533)
(12 985)
(13 190)
(13 396)
(13 999)
(14 578)
(15 286)
(16 534)
(17 249)
(17 972)
(18 064)
(17 994)
(17 698)
(17 628)
(18 118)
(18 779)
(19 141)
(20 380)
(21 520)
(22 275)
Research & Development
(6 428)
(6 772)
(7 058)
(7 467)
(8 287)
(8 580)
(8 944)
(9 505)
(9 883)
(10 392)
(10 948)
(11 055)
(11 338)
(11 692)
(11 798)
(12 100)
(11 956)
(12 204)
(12 417)
(12 686)
(12 967)
(12 956)
(13 110)
(13 294)
(13 424)
(13 341)
(13 491)
(13 376)
(13 383)
(13 590)
(13 570)
(13 607)
(13 795)
(13 896)
(14 025)
(14 461)
(14 701)
(14 680)
(14 676)
(14 221)
(14 404)
(14 764)
(15 224)
(15 995)
(16 198)
(16 552)
(17 300)
(18 113)
(19 049)
(14 111)
(14 662)
(14 930)
(20 761)
(21 660)
(22 466)
(23 710)
(25 008)
(25 463)
(25 427)
(24 706)
(23 894)
(24 007)
(24 606)
(25 034)
(25 971)
(26 467)
(27 562)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
0
0
0
0
0
0
(44)
(43)
(43)
0
0
0
0
0
0
0
0
0
0
(15)
0
56
0
0
0
0
0
0
0
0
0
(5 267)
(5 267)
(5 267)
0
0
0
0
0
0
0
0
0
0
0
0
0
(292)
0
(30 295)
Operating Income
8 613
N/A
8 312
-3%
8 978
+8%
9 906
+10%
10 749
+9%
12 473
+16%
13 327
+7%
13 748
+3%
13 759
+0%
12 924
-6%
12 289
-5%
10 966
-11%
10 582
-4%
10 582
N/A
9 759
-8%
9 165
-6%
8 221
-10%
7 704
-6%
7 332
-5%
7 263
-1%
6 086
-16%
4 561
-25%
4 558
0%
4 050
-11%
3 722
-8%
4 324
+16%
2 719
-37%
2 295
-16%
2 390
+4%
3 102
+30%
4 030
+30%
4 451
+10%
6 012
+35%
4 975
-17%
5 462
+10%
5 855
+7%
5 914
+1%
7 264
+23%
7 964
+10%
9 137
+15%
10 766
+18%
10 737
0%
11 763
+10%
12 316
+5%
13 300
+8%
13 374
+1%
14 869
+11%
15 147
+2%
14 471
-4%
15 648
+8%
14 347
-8%
15 172
+6%
16 375
+8%
17 144
+5%
19 898
+16%
22 287
+12%
27 472
+23%
28 349
+3%
27 589
-3%
27 549
0%
27 390
-1%
29 726
+9%
33 043
+11%
37 656
+14%
38 978
+4%
46 776
+20%
49 202
+5%
64 936
+32%
Pre-Tax Income
Interest Income Expense
(248)
(229)
(243)
(308)
268
87
434
559
507
608
866
1 071
927
601
1 144
977
778
1 936
1 627
1 458
1 596
1 391
764
1 397
892
985
1 196
1 346
1 281
(3)
(172)
(1 311)
(1 330)
51
(203)
(33)
(32)
(524)
(565)
(692)
(1 531)
(1 234)
(1 408)
(1 460)
(1 362)
(1 715)
(882)
937
1 913
(697)
2 306
(1 320)
2 221
1 441
(139)
2 887
(3 799)
(2 410)
(3 404)
(2 936)
(3 816)
(706)
(1 595)
(4 553)
(71)
(1 453)
5 797
0
Non-Reccuring Items
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
(95)
(174)
(170)
(220)
(290)
(377)
(374)
(338)
(274)
(55)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(119)
(118)
(118)
(171)
(328)
(621)
(622)
(569)
0
0
0
Gain/Loss on Disposition of Assets
66
56
30
11
(30)
(45)
(36)
(71)
751
747
755
787
(48)
(46)
(40)
(67)
(76)
(81)
(79)
(60)
(11)
(15)
(35)
(57)
(94)
(78)
(83)
(52)
(847)
(802)
(908)
(959)
(311)
(358)
(260)
(210)
(81)
(82)
(57)
(63)
(14)
(25)
(47)
(39)
(41)
(19)
(6)
10
40
661
692
647
662
20
(15)
18
10
(1)
(66)
(122)
(204)
(183)
360
363
407
343
(124)
0
Total Other Income
427
394
375
354
509
526
506
690
329
255
246
61
167
252
215
108
258
39
134
289
244
327
324
188
324
212
133
(118)
(280)
(205)
(41)
278
763
637
622
572
413
541
448
444
437
374
408
589
880
1 008
1 041
859
421
590
640
802
(24)
(143)
(54)
39
1 028
1 052
939
1 025
1 121
1 191
1 462
1 600
1 231
1 109
918
2 706
Pre-Tax Income
8 857
N/A
8 532
-4%
9 140
+7%
9 964
+9%
11 496
+15%
13 042
+13%
14 230
+9%
14 925
+5%
15 345
+3%
14 534
-5%
14 157
-3%
12 886
-9%
11 628
-10%
11 390
-2%
11 079
-3%
10 183
-8%
9 180
-10%
9 596
+5%
9 012
-6%
8 949
-1%
7 915
-12%
6 265
-21%
5 612
-10%
5 579
-1%
4 844
-13%
5 443
+12%
3 964
-27%
3 374
-15%
2 370
-30%
1 921
-19%
2 690
+40%
2 171
-19%
4 757
+119%
4 931
+4%
5 282
+7%
5 909
+12%
6 158
+4%
7 199
+17%
7 790
+8%
8 826
+13%
9 659
+9%
9 851
+2%
10 717
+9%
11 406
+6%
12 776
+12%
12 648
-1%
15 022
+19%
16 953
+13%
16 845
-1%
16 203
-4%
17 986
+11%
15 301
-15%
19 234
+26%
18 461
-4%
19 689
+7%
25 231
+28%
24 711
-2%
26 870
+9%
24 941
-7%
25 399
+2%
24 321
-4%
29 701
+22%
32 649
+10%
34 444
+5%
39 975
+16%
46 775
+17%
55 793
+19%
67 642
+21%
Net Income
Tax Provision
(1 958)
(1 919)
(2 086)
(2 379)
(2 325)
(2 589)
(2 724)
(2 879)
(3 305)
(3 183)
(3 258)
(3 064)
(2 563)
(2 652)
(2 757)
(2 534)
(2 519)
(2 415)
(2 163)
(2 159)
(2 160)
(1 783)
(1 657)
(1 643)
(1 253)
(1 460)
(1 144)
(1 340)
(1 099)
(986)
(1 182)
(826)
(1 764)
(1 753)
(1 778)
(1 847)
(1 797)
(2 057)
(2 221)
(2 432)
(2 374)
(2 425)
(2 623)
(2 804)
(3 050)
(2 983)
(3 496)
(3 934)
(3 937)
(3 789)
(4 198)
(3 593)
(4 506)
(4 319)
(4 593)
(5 820)
(5 693)
(6 197)
(5 766)
(6 150)
(6 055)
(7 248)
(7 859)
(7 951)
(9 339)
(11 178)
(13 532)
(16 757)
Income from Continuing Operations
6 898
6 612
7 053
7 583
9 171
10 452
11 505
12 047
12 040
11 351
10 899
9 821
9 065
8 738
8 321
7 648
6 661
7 180
6 849
6 790
5 755
4 482
3 955
3 936
3 591
3 983
2 820
2 034
1 271
934
1 506
1 344
2 993
3 178
3 505
4 062
4 361
5 142
5 569
6 394
7 285
7 426
8 094
8 602
9 726
9 665
11 526
13 019
12 908
12 414
13 788
11 707
14 728
14 142
15 096
19 411
19 018
20 674
19 175
19 249
18 265
22 453
24 790
26 492
30 636
35 597
42 262
50 887
Income to Minority Interest
(20)
13
18
5
(36)
(36)
(12)
(1)
(10)
(15)
(25)
(16)
0
0
0
0
6
4
1
3
(3)
(2)
(4)
(8)
(10)
(21)
7
2
63
60
28
45
(32)
(55)
(179)
(329)
(476)
(888)
(1 494)
(1 997)
(2 377)
(2 441)
(2 497)
(2 525)
(2 925)
(3 128)
(3 395)
(3 826)
(4 226)
(4 347)
(4 413)
(4 290)
(4 260)
(4 647)
(5 503)
(6 948)
(7 855)
(8 477)
(7 970)
(7 038)
(6 794)
(7 632)
(8 815)
(11 021)
(13 191)
(16 344)
(20 917)
(26 334)
Net Income (Common)
6 878
N/A
6 625
-4%
7 071
+7%
7 588
+7%
9 135
+20%
10 416
+14%
11 493
+10%
12 046
+5%
12 030
0%
11 336
-6%
10 874
-4%
9 805
-10%
9 065
-8%
8 738
-4%
8 321
-5%
7 648
-8%
6 666
-13%
7 185
+8%
6 851
-5%
6 794
-1%
5 751
-15%
4 479
-22%
3 950
-12%
3 927
-1%
3 580
-9%
3 962
+11%
2 828
-29%
2 037
-28%
1 334
-35%
995
-25%
1 534
+54%
1 389
-9%
2 961
+113%
3 123
+5%
3 326
+7%
3 733
+12%
3 886
+4%
4 254
+9%
4 076
-4%
4 398
+8%
4 908
+12%
4 986
+2%
5 597
+12%
6 077
+9%
6 801
+12%
6 538
-4%
8 131
+24%
9 193
+13%
8 682
-6%
8 068
-7%
9 375
+16%
7 418
-21%
10 468
+41%
9 495
-9%
9 593
+1%
12 462
+30%
11 162
-10%
12 197
+9%
11 205
-8%
12 211
+9%
11 472
-6%
14 821
+29%
15 975
+8%
15 472
-3%
17 446
+13%
19 253
+10%
21 345
+11%
24 552
+15%
EPS (Diluted)
2.71
N/A
2.62
-3%
2.85
+9%
2.82
-1%
3.51
+24%
3.77
+7%
4.39
+16%
4.53
+3%
4.51
0%
4.23
-6%
4.05
-4%
3.61
-11%
3.37
-7%
3.27
-3%
2.9
-11%
2.67
-8%
2.29
-14%
2.7
+18%
2.38
-12%
2.53
+6%
1.97
-22%
1.65
-16%
1.47
-11%
1.45
-1%
1.3
-10%
1.42
+9%
1.03
-27%
0.74
-28%
0.48
-35%
0.36
-25%
0.56
+56%
0.51
-9%
1.1
+116%
1.15
+5%
1.18
+3%
1.35
+14%
1.41
+4%
1.52
+8%
1.4
-8%
1.56
+11%
1.73
+11%
1.73
N/A
1.95
+13%
2.12
+9%
2.36
+11%
2.26
-4%
2.87
+27%
3.25
+13%
3.03
-7%
2.85
-6%
3.33
+17%
2.63
-21%
3.64
+38%
3.41
-6%
3.37
-1%
4.34
+29%
3.84
-12%
4.22
+10%
3.93
-7%
4.26
+8%
3.98
-7%
5.15
+29%
5.54
+8%
5.35
-3%
5.99
+12%
6.6
+10%
7.18
+9%
7.74
+8%

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 302,300+ 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

© 2025 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.