First Time Loading...

WPG Holdings Ltd
TWSE:3702

Watchlist Manager
WPG Holdings Ltd Logo
WPG Holdings Ltd
TWSE:3702
Watchlist
Price: 89.6 TWD -3.24% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

671.9B
+1%
Revenue
Growth Rates:
1 Year
-13%
3 Years
+10%
5 Years
+23%
7 Years
+25%
10 Years
+65%
10.4B
-1%
Operating Income
Growth Rates:
1 Year
-29%
3 Years
+3%
5 Years
-2%
7 Years
+30%
10 Years
+65%
7.7B
+38%
Net Income
Growth Rates:
1 Year
-24%
3 Years
-5%
5 Years
+3%
7 Years
+45%
10 Years
+62%

Earnings Waterfall
WPG Holdings Ltd

Revenue
671.9B TWD
Cost of Revenue
-646.5B TWD
Gross Profit
25.4B TWD
Operating Expenses
-15B TWD
Operating Income
10.4B TWD
Other Expenses
-2.7B TWD
Net Income
7.7B TWD

Income Statement
WPG Holdings 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
406 256
N/A
422 035
+4%
435 090
+3%
446 682
+3%
452 472
+1%
458 145
+1%
468 892
+2%
490 012
+5%
515 536
+5%
529 056
+3%
538 362
+2%
540 152
+0%
536 919
-1%
534 360
0%
529 009
-1%
533 417
+1%
532 510
0%
536 948
+1%
548 072
+2%
551 768
+1%
545 128
-1%
533 548
-2%
523 191
-2%
513 650
-2%
527 601
+3%
546 814
+4%
567 449
+4%
596 615
+5%
609 886
+2%
655 956
+8%
706 372
+8%
738 274
+5%
778 573
+5%
811 323
+4%
810 153
0%
798 086
-1%
775 232
-3%
710 121
-8%
667 754
-6%
665 286
0%
671 888
+1%
Gross Profit
Cost of Revenue
(387 718)
(402 904)
(415 463)
(426 750)
(431 988)
(437 654)
(448 332)
(469 083)
(494 086)
(507 248)
(516 210)
(517 751)
(514 323)
(511 767)
(506 706)
(510 893)
(510 359)
(514 639)
(525 132)
(528 488)
(521 497)
(510 269)
(500 286)
(491 257)
(505 173)
(524 087)
(544 521)
(573 510)
(586 836)
(631 608)
(679 881)
(710 012)
(748 872)
(780 098)
(779 227)
(767 934)
(745 644)
(683 009)
(642 286)
(640 135)
(646 502)
Gross Profit
18 538
N/A
19 129
+3%
19 625
+3%
19 931
+2%
20 484
+3%
20 491
+0%
20 560
+0%
20 929
+2%
21 450
+2%
21 808
+2%
22 152
+2%
22 401
+1%
22 596
+1%
22 592
0%
22 302
-1%
22 524
+1%
22 151
-2%
22 309
+1%
22 940
+3%
23 279
+1%
23 630
+2%
23 278
-1%
22 905
-2%
22 393
-2%
22 428
+0%
22 727
+1%
22 927
+1%
23 105
+1%
23 050
0%
24 349
+6%
26 491
+9%
28 263
+7%
29 701
+5%
31 225
+5%
30 926
-1%
30 152
-3%
29 588
-2%
27 112
-8%
25 468
-6%
25 151
-1%
25 386
+1%
Operating Income
Operating Expenses
(12 248)
(12 311)
(12 340)
(12 326)
(12 542)
(12 458)
(12 605)
(12 730)
(12 976)
(13 289)
(13 261)
(13 296)
(14 620)
(14 570)
(14 217)
(14 264)
(12 198)
(12 258)
(12 534)
(12 667)
(13 054)
(13 046)
(12 786)
(12 651)
(12 716)
(12 888)
(13 097)
(13 066)
(13 000)
(13 504)
(14 578)
(15 209)
(15 897)
(16 609)
(16 100)
(15 420)
(14 888)
(14 745)
(14 356)
(14 633)
(14 991)
Selling, General & Administrative
(12 123)
(12 184)
(12 215)
(12 178)
(12 400)
(12 304)
(12 451)
(12 606)
(12 880)
(13 175)
(13 219)
(13 262)
(14 583)
(14 417)
(14 186)
(14 236)
(12 172)
(12 183)
(12 461)
(12 604)
(13 035)
(13 027)
(12 767)
(12 634)
(12 699)
(12 861)
(13 058)
(13 015)
(12 936)
(13 439)
(14 510)
(15 137)
(15 823)
(16 107)
(15 670)
(15 237)
(14 799)
(14 596)
(14 260)
(14 533)
(14 874)
Depreciation & Amortization
(125)
(127)
(126)
(148)
(142)
(154)
(153)
(125)
(96)
(64)
(44)
(35)
(37)
(33)
(31)
(29)
(26)
(26)
(24)
(23)
(19)
(19)
(19)
(18)
(16)
(26)
(39)
(51)
(64)
(65)
(68)
(72)
(74)
(80)
(85)
(85)
(90)
(95)
(96)
(100)
(117)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(50)
0
0
0
(120)
0
0
0
(49)
(49)
(41)
0
0
0
0
0
0
0
0
0
0
0
0
0
(422)
(345)
(97)
0
(54)
0
0
0
Operating Income
6 289
N/A
6 818
+8%
7 284
+7%
7 604
+4%
7 942
+4%
8 032
+1%
7 954
-1%
8 198
+3%
8 474
+3%
8 517
+1%
8 890
+4%
9 103
+2%
7 976
-12%
8 021
+1%
8 084
+1%
8 259
+2%
9 953
+21%
10 051
+1%
10 407
+4%
10 613
+2%
10 577
0%
10 232
-3%
10 119
-1%
9 741
-4%
9 713
0%
9 840
+1%
9 830
0%
10 039
+2%
10 050
+0%
10 845
+8%
11 912
+10%
13 053
+10%
13 804
+6%
14 616
+6%
14 826
+1%
14 732
-1%
14 700
0%
12 367
-16%
11 112
-10%
10 518
-5%
10 395
-1%
Pre-Tax Income
Interest Income Expense
(490)
(542)
(845)
(939)
(1 024)
(1 114)
(1 029)
(1 090)
(1 267)
(1 234)
(1 405)
(1 367)
(1 323)
(1 379)
(1 242)
(1 242)
(1 285)
(1 083)
(914)
(1 304)
(1 529)
(1 892)
(2 193)
(1 896)
(1 676)
(1 426)
(1 069)
(644)
(319)
(208)
(136)
(86)
389
380
65
(361)
(2 229)
(3 276)
(1 986)
(2 779)
(450)
Non-Reccuring Items
(82)
(91)
(53)
(48)
(42)
(27)
(28)
(28)
(52)
0
(103)
(111)
(120)
0
(66)
(67)
(50)
0
0
0
0
0
0
0
0
0
0
0
0
0
(77)
(325)
(422)
0
0
0
(54)
0
(50)
(51)
(1)
Gain/Loss on Disposition of Assets
(13)
(13)
(12)
(7)
107
109
108
124
13
13
11
(6)
(19)
(18)
(15)
(14)
(1)
(1)
(2)
(4)
(10)
(12)
(12)
(9)
(2)
(0)
(0)
(1)
(1)
(1)
307
456
456
456
148
(1)
(2)
(6)
(6)
(6)
(6)
Total Other Income
103
93
68
86
124
129
98
1
(15)
5
85
170
174
421
465
481
263
2
(79)
(98)
163
180
135
174
153
125
158
112
158
226
264
236
(51)
(84)
(61)
2
295
319
339
359
344
Pre-Tax Income
5 807
N/A
6 265
+8%
6 442
+3%
6 698
+4%
7 107
+6%
7 129
+0%
7 103
0%
7 205
+1%
7 153
-1%
7 302
+2%
7 479
+2%
7 791
+4%
6 688
-14%
7 047
+5%
7 227
+3%
7 418
+3%
8 880
+20%
8 968
+1%
9 412
+5%
9 207
-2%
9 201
0%
8 508
-8%
8 049
-5%
8 011
0%
8 188
+2%
8 539
+4%
8 919
+4%
9 507
+7%
9 888
+4%
10 862
+10%
12 270
+13%
13 335
+9%
14 175
+6%
15 367
+8%
14 979
-3%
14 373
-4%
12 710
-12%
9 404
-26%
9 410
+0%
8 042
-15%
10 282
+28%
Net Income
Tax Provision
(1 047)
(1 149)
(1 192)
(1 224)
(1 292)
(1 312)
(1 634)
(1 677)
(1 718)
(1 704)
(1 487)
(1 544)
(1 338)
(1 391)
(1 321)
(1 348)
(1 514)
(1 563)
(1 602)
(1 652)
(1 686)
(1 585)
(1 697)
(1 643)
(1 682)
(1 679)
(1 562)
(1 663)
(1 687)
(1 872)
(2 180)
(2 306)
(2 527)
(2 690)
(2 640)
(2 485)
(2 133)
(1 616)
(2 190)
(1 975)
(2 084)
Income from Continuing Operations
4 760
5 116
5 250
5 473
5 814
5 816
5 468
5 528
5 436
5 597
5 991
6 246
5 351
5 656
5 906
6 070
7 366
7 404
7 810
7 555
7 515
6 923
6 352
6 368
6 506
6 859
7 357
7 844
8 201
8 991
10 090
11 029
11 648
12 677
12 339
11 888
10 577
7 788
7 219
6 067
8 198
Income to Minority Interest
(3)
(2)
(3)
(5)
(5)
(8)
(9)
(7)
(15)
(18)
(20)
(25)
(38)
(53)
(65)
(70)
(58)
(52)
(44)
(47)
(53)
(48)
(51)
(51)
(53)
(52)
(58)
(73)
(77)
(107)
(139)
(149)
(151)
(155)
(108)
(80)
(65)
(34)
(46)
(64)
(88)
Net Income (Common)
4 756
N/A
5 112
+7%
5 246
+3%
5 467
+4%
5 809
+6%
5 809
+0%
5 459
-6%
5 521
+1%
5 420
-2%
5 578
+3%
5 970
+7%
6 220
+4%
5 313
-15%
5 604
+5%
5 842
+4%
6 001
+3%
7 308
+22%
7 353
+1%
7 766
+6%
7 508
-3%
7 462
-1%
6 876
-8%
6 301
-8%
6 317
+0%
6 453
+2%
6 808
+5%
7 299
+7%
7 772
+6%
8 123
+5%
8 884
+9%
9 951
+12%
10 879
+9%
11 497
+6%
12 522
+9%
11 831
-6%
11 408
-4%
10 112
-11%
7 353
-27%
6 774
-8%
5 604
-17%
7 709
+38%
EPS (Diluted)
3.11
N/A
3.35
+8%
3.44
+3%
3.36
-2%
3.66
+9%
3.49
-5%
3.28
-6%
3.31
+1%
3.25
-2%
3.34
+3%
3.57
+7%
3.71
+4%
3.17
-15%
3.33
+5%
3.47
+4%
3.57
+3%
4.36
+22%
4.39
+1%
4.63
+5%
4.7
+2%
4.22
-10%
4.09
-3%
3.75
-8%
3.76
+0%
3.84
+2%
4.05
+5%
4.35
+7%
4.63
+6%
4.83
+4%
5.35
+11%
5.94
+11%
6.49
+9%
6.84
+5%
7.45
+9%
7.04
-6%
6.79
-4%
6.02
-11%
4.38
-27%
4.03
-8%
3.34
-17%
4.59
+37%

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.