First Time Loading...

Wistron Corp
TWSE:3231

Watchlist Manager
Wistron Corp Logo
Wistron Corp
TWSE:3231
Watchlist
Price: 114 TWD 0.88% Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

867.1B
-4%
Revenue
Growth Rates:
1 Year
-12%
3 Years
+3%
5 Years
-3%
7 Years
+31%
10 Years
+39%
27.4B
-0.6%
Operating Income
Growth Rates:
1 Year
0%
3 Years
+89%
5 Years
+154%
7 Years
+356%
10 Years
+350%
11.5B
-6%
Net Income
Growth Rates:
1 Year
+3%
3 Years
+32%
5 Years
+134%
7 Years
+287%
10 Years
+99%

Earnings Waterfall
Wistron Corp

Revenue
867.1B TWD
Cost of Revenue
-798.1B TWD
Gross Profit
69B TWD
Operating Expenses
-41.6B TWD
Operating Income
27.4B TWD
Other Expenses
-15.9B TWD
Net Income
11.5B TWD

Income Statement
Wistron Corp

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
624 009
N/A
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%
Gross Profit
Cost of Revenue
(593 805)
(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)
Gross Profit
30 202
N/A
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%
Operating Income
Operating Expenses
(24 118)
(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)
Selling, General & Administrative
(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)
Research & Development
(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)
Other Operating Expenses
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
Operating Income
6 086
N/A
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%
Pre-Tax Income
Interest Income Expense
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)
Non-Reccuring Items
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)
Gain/Loss on Disposition of Assets
(10)
(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)
Total Other Income
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
Pre-Tax Income
7 915
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
Income to Minority Interest
(4)
(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)
Net Income (Common)
5 751
N/A
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%
EPS (Diluted)
2.09
N/A
1.65
-21%
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%
2.62
-21%
3.64
+39%
3.41
-6%
3.37
-1%
4.34
+29%
3.84
-12%
4.22
+10%
3.93
-7%
4.26
+8%
3.98
-7%

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 132,500+ 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.