Heran Co Ltd
TWSE:5283
Heran Co Ltd
TWSE:5283
Price:
55.5
TWD
-0.89%
Market Closed
Market Cap:
NT$4.9B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Heran Co Ltd
TWSE:5283
|
TW |
|
A
|
Alcadon Group AB
STO:ALCA
|
SE |
|
R
|
Riskified Ltd
NYSE:RSKD
|
IL |
|
B
|
Basic Net SpA
MIL:BAN
|
IT |
|
Nanya Technology Corp
TWSE:2408
|
TW |
|
H
|
Hercules Site Services PLC
LSE:HERC
|
UK |
Income Statement
Earnings Waterfall
Heran Co Ltd
Heran Co Ltd
Income Statement
Heran Co Ltd
Heran Co Ltd
Currency: TWD
| 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 |
4
|
4
|
6
|
7
|
8
|
7
|
6
|
4
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
6
|
8
|
11
|
13
|
17
|
21
|
22
|
22
|
25
|
27
|
|
| Revenue |
5 655
N/A
|
5 373
-5%
|
5 326
-1%
|
5 369
+1%
|
5 315
-1%
|
5 598
+5%
|
5 786
+3%
|
5 809
+0%
|
5 812
+0%
|
6 055
+4%
|
6 033
0%
|
6 130
+2%
|
6 272
+2%
|
6 041
-4%
|
6 363
+5%
|
6 818
+7%
|
6 926
+2%
|
6 986
+1%
|
6 840
-2%
|
6 324
-8%
|
6 362
+1%
|
6 206
-2%
|
6 192
0%
|
6 085
-2%
|
6 019
-1%
|
6 344
+5%
|
6 417
+1%
|
6 559
+2%
|
6 750
+3%
|
6 460
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 391)
|
(3 332)
|
(3 365)
|
(3 414)
|
(3 408)
|
(3 571)
|
(3 694)
|
(3 673)
|
(3 650)
|
(3 748)
|
(3 675)
|
(3 726)
|
(3 835)
|
(3 720)
|
(4 057)
|
(4 488)
|
(4 615)
|
(4 775)
|
(4 668)
|
(4 240)
|
(4 253)
|
(4 068)
|
(4 116)
|
(4 115)
|
(4 090)
|
(4 307)
|
(4 380)
|
(4 448)
|
(4 536)
|
(4 352)
|
|
| Gross Profit |
2 265
N/A
|
2 040
-10%
|
1 961
-4%
|
1 955
0%
|
1 908
-2%
|
2 027
+6%
|
2 093
+3%
|
2 136
+2%
|
2 162
+1%
|
2 307
+7%
|
2 358
+2%
|
2 405
+2%
|
2 437
+1%
|
2 320
-5%
|
2 306
-1%
|
2 330
+1%
|
2 311
-1%
|
2 210
-4%
|
2 172
-2%
|
2 084
-4%
|
2 109
+1%
|
2 139
+1%
|
2 076
-3%
|
1 970
-5%
|
1 929
-2%
|
2 037
+6%
|
2 037
+0%
|
2 110
+4%
|
2 214
+5%
|
2 108
-5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Expenses |
(1 239)
|
(1 119)
|
(993)
|
(981)
|
(1 017)
|
(1 072)
|
(1 147)
|
(1 157)
|
(1 207)
|
(1 232)
|
(1 261)
|
(1 314)
|
(1 389)
|
(1 443)
|
(1 466)
|
(1 532)
|
(1 513)
|
(1 477)
|
(1 435)
|
(1 417)
|
(1 441)
|
(1 462)
|
(1 468)
|
(1 498)
|
(1 535)
|
(1 607)
|
(1 596)
|
(1 632)
|
(1 662)
|
(1 603)
|
|
| Selling, General & Administrative |
(1 207)
|
(1 086)
|
(958)
|
(945)
|
(980)
|
(1 035)
|
(1 105)
|
(1 113)
|
(1 159)
|
(1 178)
|
(1 205)
|
(1 256)
|
(1 330)
|
(1 385)
|
(1 406)
|
(1 472)
|
(1 453)
|
(1 417)
|
(1 376)
|
(1 357)
|
(1 380)
|
(1 395)
|
(1 397)
|
(1 426)
|
(1 462)
|
(1 541)
|
(1 535)
|
(1 567)
|
(1 596)
|
(1 531)
|
|
| Research & Development |
(28)
|
(30)
|
(30)
|
(30)
|
(32)
|
(32)
|
(39)
|
(42)
|
(46)
|
(52)
|
(51)
|
(39)
|
(40)
|
(39)
|
(52)
|
(52)
|
(51)
|
(49)
|
(50)
|
(50)
|
(51)
|
(56)
|
(57)
|
(60)
|
(60)
|
(53)
|
(48)
|
(51)
|
(50)
|
0
|
|
| Depreciation & Amortization |
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(12)
|
(13)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(17)
|
(21)
|
|
| Other Operating Expenses |
0
|
0
|
(2)
|
(3)
|
(3)
|
(1)
|
1
|
3
|
3
|
2
|
1
|
(12)
|
(13)
|
(13)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
|
| Operating Income |
1 026
N/A
|
922
-10%
|
969
+5%
|
974
+1%
|
890
-9%
|
955
+7%
|
946
-1%
|
979
+3%
|
955
-2%
|
1 075
+13%
|
1 097
+2%
|
1 091
-1%
|
1 048
-4%
|
877
-16%
|
840
-4%
|
798
-5%
|
798
+0%
|
733
-8%
|
737
+1%
|
667
-9%
|
668
+0%
|
677
+1%
|
608
-10%
|
472
-22%
|
394
-17%
|
429
+9%
|
441
+3%
|
477
+8%
|
551
+16%
|
505
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||
| Interest Income Expense |
30
|
31
|
42
|
45
|
12
|
15
|
9
|
13
|
29
|
38
|
58
|
67
|
102
|
100
|
94
|
105
|
113
|
163
|
154
|
135
|
97
|
33
|
66
|
70
|
79
|
110
|
90
|
90
|
10
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
0
|
|
| Total Other Income |
15
|
21
|
14
|
17
|
14
|
8
|
17
|
17
|
18
|
18
|
20
|
20
|
21
|
20
|
20
|
21
|
21
|
23
|
25
|
25
|
26
|
29
|
29
|
34
|
38
|
38
|
30
|
33
|
28
|
43
|
|
| Pre-Tax Income |
1 071
N/A
|
974
-9%
|
1 024
+5%
|
1 036
+1%
|
916
-12%
|
978
+7%
|
972
-1%
|
1 009
+4%
|
1 002
-1%
|
1 131
+13%
|
1 175
+4%
|
1 177
+0%
|
1 170
-1%
|
996
-15%
|
954
-4%
|
924
-3%
|
931
+1%
|
919
-1%
|
915
0%
|
827
-10%
|
791
-4%
|
739
-7%
|
704
-5%
|
576
-18%
|
511
-11%
|
578
+13%
|
562
-3%
|
601
+7%
|
591
-2%
|
548
-7%
|
|
| Net Income | |||||||||||||||||||||||||||||||
| Tax Provision |
(211)
|
(207)
|
(214)
|
(220)
|
(182)
|
(199)
|
(198)
|
(208)
|
(194)
|
(219)
|
(235)
|
(242)
|
(236)
|
(188)
|
(173)
|
(157)
|
(166)
|
(170)
|
(170)
|
(159)
|
(150)
|
(146)
|
(136)
|
(109)
|
(90)
|
(95)
|
(95)
|
(110)
|
(113)
|
(106)
|
|
| Income from Continuing Operations |
859
|
766
|
810
|
816
|
733
|
779
|
774
|
801
|
808
|
913
|
940
|
935
|
934
|
808
|
780
|
767
|
766
|
749
|
745
|
669
|
641
|
593
|
568
|
466
|
420
|
481
|
467
|
489
|
477
|
442
|
|
| 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
|
0
|
|
| Net Income (Common) |
859
N/A
|
766
-11%
|
810
+6%
|
816
+1%
|
733
-10%
|
779
+6%
|
774
-1%
|
801
+3%
|
808
+1%
|
913
+13%
|
940
+3%
|
935
-1%
|
934
0%
|
808
-14%
|
780
-3%
|
767
-2%
|
766
0%
|
749
-2%
|
745
0%
|
669
-10%
|
641
-4%
|
593
-8%
|
568
-4%
|
466
-18%
|
420
-10%
|
481
+14%
|
467
-3%
|
489
+5%
|
477
-2%
|
442
-7%
|
|
| EPS (Diluted) |
12.84
N/A
|
11.45
-11%
|
12.09
+6%
|
12.2
+1%
|
10.48
-14%
|
10.23
-2%
|
10.7
+5%
|
10.53
-2%
|
10.97
+4%
|
12.47
+14%
|
12.69
+2%
|
12.77
+1%
|
12.77
N/A
|
11.04
-14%
|
10.65
-4%
|
10.47
-2%
|
10.46
0%
|
10.22
-2%
|
8.47
-17%
|
9.13
+8%
|
8.75
-4%
|
8.1
-7%
|
6.46
-20%
|
6.37
-1%
|
5.75
-10%
|
5.46
-5%
|
5.31
-3%
|
5.55
+5%
|
5.42
-2%
|
4.16
-23%
|
|
Switch to:
Switch to:
See Also
Discover More
