F

Farglory F T Z Investment Holding Co Ltd
TWSE:5607

Watchlist Manager
Farglory F T Z Investment Holding Co Ltd
TWSE:5607
Watchlist
Price: 48.75 TWD 0.72% Market Closed
Market Cap: 18.1B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+21%
5Y
+114%
10Y
+207%
Operating Income
+
3Y
-5%
5Y
+133%
10Y
+416%
Net Income
+
3Y
-1%
5Y
+188%
10Y
+434%

Earnings Waterfall
Farglory F T Z Investment Holding Co Ltd

Revenue
3.9B TWD
Cost of Revenue
-2B TWD
Gross Profit
1.9B TWD
Operating Expenses
-511m TWD
Operating Income
1.4B TWD
Other Expenses
-469m TWD
Net Income
957m TWD

Income Statement
Farglory F T Z Investment Holding Co Ltd

Rotate your device to view
Income Statement
Currency: TWD
Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 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
133
136
140
143
145
145
134
116
97
79
72
71
70
68
66
64
65
67
70
72
73
71
70
68
66
63
61
59
58
58
59
60
60
59
57
56
54
52
50
48
46
44
41
39
38
37
37
54
73
90
108
107
103
100
102
104
107
111
111
112
115
121
125
130
139
168
218
264
306
328
327
328
325
321
Revenue
988
N/A
1 031
+4%
966
-6%
1 383
+43%
1 522
+10%
1 509
-1%
1 461
-3%
1 050
-28%
922
-12%
915
-1%
945
+3%
1 005
+6%
1 047
+4%
1 101
+5%
1 137
+3%
1 168
+3%
1 171
+0%
1 154
-1%
1 132
-2%
1 097
-3%
1 126
+3%
1 163
+3%
1 211
+4%
1 250
+3%
1 242
-1%
1 237
0%
1 226
-1%
1 236
+1%
1 256
+2%
1 264
+1%
1 289
+2%
1 290
+0%
1 278
-1%
1 273
0%
1 266
-1%
1 266
+0%
1 280
+1%
1 295
+1%
1 324
+2%
1 358
+3%
1 394
+3%
1 438
+3%
1 483
+3%
1 549
+4%
1 602
+3%
1 655
+3%
1 698
+3%
1 715
+1%
1 718
+0%
2 262
+32%
2 274
+1%
2 284
+0%
2 322
+2%
1 827
-21%
1 907
+4%
2 017
+6%
2 132
+6%
2 260
+6%
2 528
+12%
2 808
+11%
3 051
+9%
3 232
+6%
3 197
-1%
3 076
-4%
2 954
-4%
2 910
-1%
2 908
0%
3 027
+4%
3 180
+5%
3 330
+5%
3 465
+4%
3 554
+3%
3 706
+4%
3 914
+6%
Gross Profit
Cost of Revenue
(618)
(630)
(636)
(643)
(642)
(637)
(623)
(615)
(609)
(613)
(624)
(635)
(648)
(653)
(664)
(668)
(670)
(667)
(658)
(648)
(648)
(656)
(680)
(669)
(653)
(632)
(605)
(603)
(603)
(611)
(626)
(643)
(655)
(663)
(684)
(686)
(693)
(698)
(704)
(715)
(731)
(752)
(774)
(794)
(812)
(816)
(829)
(830)
(829)
(866)
(880)
(878)
(875)
(848)
(853)
(881)
(914)
(953)
(1 053)
(1 118)
(1 176)
(1 236)
(1 257)
(1 258)
(1 270)
(1 352)
(1 478)
(1 607)
(1 756)
(1 832)
(1 830)
(1 877)
(1 924)
(1 977)
Gross Profit
370
N/A
401
+9%
330
-18%
739
+124%
880
+19%
872
-1%
839
-4%
434
-48%
313
-28%
302
-3%
321
+6%
370
+15%
398
+8%
448
+12%
473
+6%
500
+6%
502
+0%
487
-3%
474
-3%
450
-5%
478
+6%
507
+6%
531
+5%
581
+9%
589
+1%
604
+3%
620
+3%
633
+2%
653
+3%
653
N/A
663
+2%
647
-2%
622
-4%
610
-2%
581
-5%
580
0%
588
+1%
598
+2%
620
+4%
642
+4%
663
+3%
686
+3%
709
+3%
755
+6%
791
+5%
839
+6%
870
+4%
885
+2%
889
+0%
1 396
+57%
1 394
0%
1 406
+1%
1 447
+3%
979
-32%
1 055
+8%
1 137
+8%
1 218
+7%
1 307
+7%
1 474
+13%
1 690
+15%
1 875
+11%
1 996
+6%
1 940
-3%
1 818
-6%
1 684
-7%
1 559
-7%
1 430
-8%
1 420
-1%
1 424
+0%
1 498
+5%
1 635
+9%
1 677
+3%
1 782
+6%
1 937
+9%
Operating Income
Operating Expenses
(493)
(523)
(523)
(539)
(538)
(534)
(531)
(513)
(491)
(465)
(422)
(428)
(430)
(438)
(442)
(447)
(442)
(423)
(406)
(382)
(369)
(361)
(358)
(359)
(348)
(343)
(338)
(338)
(339)
(340)
(337)
(338)
(336)
(333)
(339)
(341)
(343)
(347)
(352)
(356)
(363)
(373)
(387)
(397)
(405)
(410)
(414)
(429)
(422)
(445)
(403)
(403)
(399)
(367)
(379)
(388)
(405)
(416)
(450)
(472)
(485)
(500)
(501)
(492)
(482)
(483)
(479)
(487)
(502)
(504)
(493)
(496)
(502)
(510)
Selling, General & Administrative
(493)
(512)
(523)
(522)
(524)
(520)
(518)
(503)
(478)
(462)
(422)
(428)
(430)
(438)
(442)
(447)
(442)
(423)
(406)
(382)
(369)
(361)
(358)
(359)
(348)
(343)
(338)
(338)
(339)
(340)
(337)
(338)
(336)
(333)
(339)
(341)
(343)
(347)
(352)
(356)
(363)
(373)
(387)
(397)
(405)
(410)
(414)
(404)
(397)
(419)
(403)
(403)
(399)
(367)
(379)
(388)
(405)
(416)
(450)
(472)
(485)
(500)
(501)
(492)
(482)
(483)
(479)
(487)
(502)
(504)
(494)
(496)
(502)
(511)
Other Operating Expenses
0
(10)
0
(17)
(14)
(14)
(14)
(10)
(14)
(3)
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
0
0
0
0
0
0
0
(26)
(26)
(26)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
(123)
N/A
(122)
+1%
(193)
-59%
201
N/A
343
+71%
338
-1%
307
-9%
(79)
N/A
(179)
-128%
(163)
+9%
(101)
+38%
(58)
+43%
(32)
+44%
11
N/A
32
+200%
53
+69%
60
+13%
65
+7%
68
+5%
68
0%
109
+60%
146
+35%
173
+18%
222
+29%
241
+8%
262
+9%
283
+8%
295
+4%
314
+6%
313
0%
326
+4%
309
-5%
287
-7%
276
-4%
242
-12%
239
-1%
244
+2%
250
+3%
269
+7%
287
+7%
301
+5%
313
+4%
322
+3%
358
+11%
386
+8%
429
+11%
456
+6%
455
0%
466
+3%
951
+104%
991
+4%
1 003
+1%
1 048
+5%
612
-42%
676
+10%
748
+11%
813
+9%
891
+10%
1 025
+15%
1 218
+19%
1 389
+14%
1 495
+8%
1 439
-4%
1 326
-8%
1 202
-9%
1 075
-11%
951
-12%
933
-2%
922
-1%
993
+8%
1 142
+15%
1 181
+3%
1 280
+8%
1 426
+11%
Pre-Tax Income
Interest Income Expense
(125)
(121)
(125)
(130)
(133)
(130)
(117)
(99)
(81)
(69)
(63)
(63)
(62)
(50)
(47)
(45)
(46)
(48)
(50)
(53)
(53)
(70)
(53)
(51)
(49)
(36)
(48)
(47)
(28)
(34)
(35)
(36)
(54)
(46)
(44)
(43)
(41)
(40)
(39)
(37)
(35)
(31)
(29)
(27)
(25)
(28)
(28)
(44)
(63)
(77)
(94)
(91)
(86)
(80)
(79)
(81)
(75)
(91)
(83)
(95)
(84)
(89)
(84)
(89)
(106)
(136)
(190)
(236)
(294)
(315)
(318)
(317)
(315)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(26)
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
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(8)
1
(8)
10
8
8
9
11
18
4
2
0
(2)
5
5
3
(3)
(3)
(3)
(2)
2
16
0
(0)
2
(12)
3
3
1
4
1
1
1
(1)
3
3
2
0
0
(0)
(1)
(1)
(3)
(2)
(1)
0
1
1
1
0
1
1
(0)
0
(0)
(3)
(21)
(21)
(21)
(21)
(3)
(2)
(2)
(4)
(3)
(0)
5
8
6
3
4
4
4
(305)
Pre-Tax Income
(257)
N/A
(242)
+6%
(327)
-35%
81
N/A
217
+170%
217
0%
200
-8%
(166)
N/A
(241)
-45%
(228)
+6%
(162)
+29%
(120)
+26%
(95)
+20%
(35)
+64%
(12)
+67%
11
N/A
12
+11%
14
+18%
15
+9%
13
-14%
58
+342%
92
+61%
120
+29%
171
+43%
193
+13%
213
+10%
238
+12%
252
+6%
287
+14%
283
-1%
291
+3%
274
-6%
234
-15%
229
-2%
200
-13%
199
-1%
205
+3%
210
+2%
230
+9%
250
+9%
265
+6%
281
+6%
290
+3%
329
+13%
360
+9%
400
+11%
404
+1%
412
+2%
405
-2%
874
+116%
898
+3%
913
+2%
962
+5%
532
-45%
596
+12%
664
+11%
717
+8%
778
+9%
921
+18%
1 101
+20%
1 303
+18%
1 404
+8%
1 353
-4%
1 233
-9%
1 093
-11%
939
-14%
766
-18%
705
-8%
635
-10%
681
+7%
828
+22%
867
+5%
967
+12%
1 121
+16%
Net Income
Tax Provision
(20)
(18)
(23)
(59)
(62)
(62)
(44)
(7)
(9)
(9)
(4)
(4)
7
7
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(8)
(8)
(8)
(8)
0
0
(0)
(0)
(0)
(0)
(19)
26
46
29
1
(69)
(121)
(128)
(115)
(210)
(188)
(190)
(198)
(111)
(8)
(22)
(23)
(40)
(191)
(228)
(256)
(282)
(153)
(104)
(95)
178
127
115
143
(49)
(110)
(118)
(81)
(164)
Income from Continuing Operations
(276)
(260)
(350)
21
156
155
156
(174)
(250)
(237)
(166)
(124)
(88)
(28)
(11)
11
12
14
15
13
58
92
120
171
193
213
238
252
287
283
283
266
226
221
200
199
205
210
230
250
246
307
336
358
361
331
282
285
290
665
711
722
764
422
588
643
694
739
730
873
1 046
1 122
1 200
1 130
998
1 117
892
819
778
632
718
749
887
957
Income to Minority Interest
142
126
101
78
70
66
61
58
49
40
29
18
10
3
(2)
(6)
(6)
(7)
(6)
(5)
(15)
(23)
(28)
(40)
(45)
(49)
(54)
(55)
(56)
(56)
(56)
(52)
(46)
(42)
(36)
(36)
(37)
(39)
(44)
(48)
(51)
(61)
(67)
(72)
(73)
(73)
(61)
(62)
(60)
(147)
(157)
(160)
(171)
(89)
(127)
(139)
(145)
(160)
(159)
(174)
(173)
(157)
(104)
0
0
0
0
0
(1)
(1)
(1)
0
(1)
(0)
Net Income (Common)
(134)
N/A
(134)
0%
(249)
-85%
99
N/A
226
+128%
221
-2%
217
-2%
(116)
N/A
(201)
-74%
(196)
+2%
(137)
+30%
(106)
+23%
(79)
+26%
(25)
+68%
(14)
+46%
5
N/A
6
+23%
7
+19%
10
+39%
8
-22%
43
+462%
69
+63%
92
+32%
131
+43%
148
+14%
164
+11%
184
+12%
197
+7%
231
+17%
226
-2%
226
+0%
214
-6%
180
-16%
179
0%
164
-8%
163
-1%
168
+3%
171
+2%
186
+9%
202
+8%
195
-4%
247
+27%
269
+9%
286
+6%
288
+0%
258
-10%
221
-15%
223
+1%
230
+3%
518
+125%
553
+7%
562
+2%
593
+6%
332
-44%
461
+39%
504
+9%
549
+9%
579
+5%
571
-1%
699
+22%
873
+25%
965
+11%
1 096
+14%
1 074
-2%
973
-9%
1 117
+15%
892
-20%
819
-8%
777
-5%
631
-19%
717
+14%
748
+4%
887
+19%
957
+8%
EPS (Diluted)
-0.64
N/A
-0.51
+20%
-1.15
-125%
0.41
N/A
0.94
+129%
0.92
-2%
0.9
-2%
-0.43
N/A
-0.75
-74%
-0.73
+3%
-0.51
+30%
-0.39
+24%
-0.29
+26%
-0.09
+69%
-0.07
+22%
0.03
N/A
0.03
N/A
0.04
+33%
0.05
+25%
0.02
-60%
0.16
+700%
0.26
+63%
0.34
+31%
0.49
+44%
0.55
+12%
0.61
+11%
0.69
+13%
0.74
+7%
0.86
+16%
0.85
-1%
0.85
N/A
0.8
-6%
0.67
-16%
0.67
N/A
0.61
-9%
0.61
N/A
0.63
+3%
0.64
+2%
0.7
+9%
0.75
+7%
0.73
-3%
0.92
+26%
1.01
+10%
1.07
+6%
1.08
+1%
0.97
-10%
0.83
-14%
0.83
N/A
0.86
+4%
1.94
+126%
2.45
+26%
1.97
-20%
1.78
-10%
1.16
-35%
1.62
+40%
1.76
+9%
1.65
-6%
2.03
+23%
2
-1%
2.31
+16%
2.37
+3%
3.06
+29%
3.45
+13%
3.16
-8%
2.46
-22%
3.29
+34%
2.64
-20%
2.21
-16%
1.94
-12%
1.7
-12%
1.93
+14%
2
+4%
2.34
+17%
2.57
+10%

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 306,700+ 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

© 2026 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.