I

I-Sheng Electric Wire & Cable Co Ltd
TWSE:6115

Watchlist Manager
I-Sheng Electric Wire & Cable Co Ltd
TWSE:6115
Watchlist
Price: 46.8 TWD -0.85% Market Closed
Market Cap: 8.8B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-2%
5Y
+23%
10Y
+6%
Operating Income
+
3Y
+14%
5Y
-8%
10Y
+63%
Net Income
+
3Y
-29%
5Y
+29%
10Y
+5%

Earnings Waterfall
I-Sheng Electric Wire & Cable Co Ltd

Revenue
7.5B TWD
Cost of Revenue
-6.3B TWD
Gross Profit
1.2B TWD
Operating Expenses
-483.4m TWD
Operating Income
744m TWD
Other Expenses
-169m TWD
Net Income
575m TWD

Income Statement
I-Sheng Electric Wire & Cable Co Ltd

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
69
70
54
37
30
25
20
24
23
30
33
28
31
29
26
31
27
27
26
27
26
26
24
24
23
23
23
21
20
21
19
19
18
16
18
16
18
16
17
19
20
20
19
18
17
16
16
16
19
21
22
24
20
18
16
16
18
20
24
24
37
41
49
52
33
38
31
30
Revenue
9 046
N/A
8 496
-6%
7 894
-7%
7 668
-3%
7 548
-2%
8 331
+10%
8 806
+6%
8 882
+1%
9 084
+2%
9 060
0%
9 223
+2%
9 606
+4%
9 926
+3%
9 879
0%
9 669
-2%
9 357
-3%
8 693
-7%
8 477
-2%
8 304
-2%
7 910
-5%
7 877
0%
7 657
-3%
7 623
0%
7 756
+2%
7 573
-2%
7 428
-2%
7 232
-3%
7 097
-2%
7 075
0%
7 035
-1%
6 954
-1%
6 868
-1%
6 975
+2%
6 960
0%
6 949
0%
7 053
+1%
7 053
+0%
7 105
+1%
7 262
+2%
7 101
-2%
7 041
-1%
6 959
-1%
6 805
-2%
6 638
-2%
6 541
-1%
6 038
-8%
5 921
-2%
6 099
+3%
6 174
+1%
6 789
+10%
7 077
+4%
7 395
+4%
7 726
+4%
7 960
+3%
7 898
-1%
7 656
-3%
7 253
-5%
6 860
-5%
6 624
-3%
6 495
-2%
6 329
-3%
6 421
+1%
6 824
+6%
6 985
+2%
7 364
+5%
7 573
+3%
7 427
-2%
7 518
+1%
Gross Profit
Cost of Revenue
(7 962)
(7 393)
(6 576)
(6 203)
(5 963)
(6 632)
(7 340)
(7 524)
(7 810)
(7 926)
(8 091)
(8 423)
(8 759)
(8 629)
(8 373)
(8 089)
(7 400)
(7 191)
(7 043)
(6 663)
(6 647)
(6 461)
(6 414)
(6 577)
(6 420)
(6 310)
(6 156)
(6 029)
(5 874)
(5 728)
(5 517)
(5 205)
(5 296)
(5 322)
(5 345)
(5 582)
(5 705)
(5 842)
(6 065)
(5 978)
(5 840)
(5 740)
(5 585)
(5 416)
(5 307)
(4 882)
(4 662)
(4 769)
(4 840)
(5 341)
(5 740)
(6 152)
(6 540)
(6 803)
(6 725)
(6 470)
(6 030)
(5 637)
(5 447)
(5 324)
(5 239)
(5 353)
(5 724)
(5 921)
(6 253)
(6 420)
(6 269)
(6 291)
Gross Profit
1 084
N/A
1 103
+2%
1 318
+19%
1 465
+11%
1 585
+8%
1 699
+7%
1 466
-14%
1 358
-7%
1 274
-6%
1 133
-11%
1 132
0%
1 183
+5%
1 166
-1%
1 249
+7%
1 296
+4%
1 268
-2%
1 294
+2%
1 286
-1%
1 261
-2%
1 247
-1%
1 230
-1%
1 196
-3%
1 210
+1%
1 179
-3%
1 153
-2%
1 118
-3%
1 077
-4%
1 068
-1%
1 201
+12%
1 307
+9%
1 437
+10%
1 663
+16%
1 678
+1%
1 639
-2%
1 605
-2%
1 471
-8%
1 348
-8%
1 263
-6%
1 197
-5%
1 123
-6%
1 201
+7%
1 219
+2%
1 219
+0%
1 221
+0%
1 233
+1%
1 156
-6%
1 258
+9%
1 331
+6%
1 335
+0%
1 448
+8%
1 337
-8%
1 244
-7%
1 186
-5%
1 157
-2%
1 172
+1%
1 186
+1%
1 223
+3%
1 223
0%
1 177
-4%
1 170
-1%
1 090
-7%
1 068
-2%
1 099
+3%
1 065
-3%
1 110
+4%
1 152
+4%
1 157
+0%
1 227
+6%
Operating Income
Operating Expenses
(437)
(453)
(525)
(543)
(444)
(491)
(372)
(359)
(385)
(355)
(428)
(412)
(480)
(521)
(507)
(519)
(519)
(517)
(566)
(589)
(580)
(585)
(574)
(584)
(577)
(564)
(563)
(613)
(695)
(720)
(717)
(710)
(663)
(614)
(648)
(646)
(576)
(581)
(553)
(535)
(585)
(603)
(580)
(548)
(543)
(518)
(516)
(520)
(487)
(491)
(497)
(500)
(505)
(522)
(529)
(534)
(535)
(521)
(508)
(490)
(492)
(487)
(489)
(491)
(507)
(510)
(505)
(483)
Selling, General & Administrative
(419)
(433)
(497)
(502)
(410)
(457)
(336)
(330)
(339)
(309)
(373)
(352)
(419)
(446)
(434)
(437)
(438)
(441)
(489)
(518)
(479)
(471)
(455)
(457)
(465)
(456)
(459)
(480)
(584)
(605)
(587)
(550)
(479)
(427)
(466)
(494)
(449)
(451)
(424)
(405)
(459)
(484)
(466)
(442)
(439)
(417)
(420)
(427)
(394)
(396)
(395)
(394)
(396)
(411)
(423)
(435)
(442)
(437)
(431)
(414)
(419)
(414)
(410)
(417)
(434)
(437)
(436)
(411)
Research & Development
(18)
(20)
(28)
(40)
(35)
(35)
(36)
(30)
(46)
(46)
(54)
(60)
(61)
(75)
(73)
(82)
(81)
(77)
(78)
(71)
(101)
(111)
(114)
(120)
(124)
(121)
(118)
(124)
(102)
(107)
(122)
(153)
(185)
(183)
(181)
(152)
(127)
(129)
(129)
(130)
(126)
(119)
(114)
(106)
(104)
(101)
(96)
(93)
(93)
(71)
(78)
(83)
(109)
(113)
(108)
(101)
(92)
(83)
(77)
(76)
(73)
(74)
(79)
(75)
(73)
(72)
(68)
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(5)
(7)
0
(9)
(9)
(9)
(9)
(8)
(8)
(8)
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
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
22
22
0
0
0
0
0
0
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(24)
(24)
(24)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(72)
Operating Income
646
N/A
650
+1%
792
+22%
923
+16%
1 141
+24%
1 208
+6%
1 094
-9%
999
-9%
889
-11%
778
-12%
704
-10%
771
+10%
686
-11%
729
+6%
789
+8%
749
-5%
775
+4%
768
-1%
695
-10%
659
-5%
650
-1%
612
-6%
636
+4%
595
-6%
576
-3%
554
-4%
514
-7%
456
-11%
506
+11%
587
+16%
721
+23%
953
+32%
1 015
+7%
1 025
+1%
956
-7%
825
-14%
772
-6%
682
-12%
644
-6%
588
-9%
616
+5%
616
0%
639
+4%
673
+5%
691
+3%
638
-8%
742
+16%
811
+9%
847
+5%
957
+13%
840
-12%
743
-12%
680
-8%
636
-7%
644
+1%
652
+1%
688
+5%
702
+2%
669
-5%
680
+2%
598
-12%
581
-3%
610
+5%
573
-6%
603
+5%
642
+6%
652
+2%
744
+14%
Pre-Tax Income
Interest Income Expense
69
170
196
95
60
(19)
(6)
13
(135)
(103)
(116)
(25)
106
71
109
13
22
75
73
74
137
139
86
191
223
165
193
338
267
236
305
3
101
(25)
(75)
1
(164)
(53)
84
139
205
279
204
207
123
137
(5)
(103)
(93)
(116)
(91)
(48)
(8)
39
192
386
345
263
238
132
147
252
234
164
304
253
95
0
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13
0
0
24
0
0
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(1)
(1)
(1)
1
(3)
(3)
(2)
(2)
(0)
(0)
(0)
(2)
1
(1)
0
(1)
5
(0)
(2)
(2)
(1)
(1)
0
(0)
(1)
(1)
0
1
(8)
0
(10)
(11)
(1)
(1)
(1)
(1)
(0)
(1)
(2)
(1)
(2)
(2)
(0)
0
0
1
(0)
0
0
1
1
0
0
0
(0)
(0)
0
(0)
6
6
7
7
1
(0)
(1)
(3)
(3)
0
Total Other Income
79
54
90
96
62
86
74
57
92
66
78
35
66
72
46
85
28
30
34
45
28
45
23
21
36
24
35
37
34
26
37
47
27
32
33
31
37
29
17
2
10
15
18
20
20
17
17
19
20
20
24
26
25
26
29
36
36
37
38
29
23
25
23
31
27
22
21
112
Pre-Tax Income
793
N/A
873
+10%
1 077
+23%
1 114
+3%
1 261
+13%
1 273
+1%
1 159
-9%
1 066
-8%
846
-21%
741
-12%
666
-10%
779
+17%
859
+10%
870
+1%
944
+9%
846
-10%
830
-2%
873
+5%
800
-8%
777
-3%
826
+6%
794
-4%
745
-6%
831
+12%
834
+0%
742
-11%
742
0%
829
+12%
799
-4%
849
+6%
1 052
+24%
991
-6%
1 142
+15%
1 030
-10%
913
-11%
857
-6%
644
-25%
657
+2%
744
+13%
727
-2%
830
+14%
909
+10%
861
-5%
900
+4%
833
-7%
792
-5%
755
-5%
727
-4%
775
+7%
861
+11%
773
-10%
722
-7%
699
-3%
701
+0%
864
+23%
1 075
+24%
1 069
0%
1 002
-6%
951
-5%
848
-11%
776
-8%
865
+12%
868
+0%
768
-12%
933
+21%
914
-2%
766
-16%
856
+12%
Net Income
Tax Provision
(160)
(178)
(249)
(237)
(294)
(285)
(256)
(261)
(187)
(166)
(96)
(117)
(139)
(136)
(205)
(181)
(154)
(165)
(132)
(153)
(181)
(174)
(160)
(146)
(223)
(221)
(246)
(284)
(192)
(239)
(316)
(335)
(410)
(357)
(298)
(257)
(189)
(190)
(235)
(266)
(303)
(317)
(296)
(293)
(260)
(265)
(265)
(282)
(293)
(297)
(261)
(208)
(194)
(193)
(238)
(269)
(270)
(265)
(260)
(250)
(256)
(269)
(265)
(237)
(266)
(271)
(259)
(287)
Income from Continuing Operations
633
695
829
877
967
988
903
805
659
575
570
663
720
734
739
665
676
708
668
624
646
621
585
685
611
521
496
546
607
611
736
657
732
673
615
600
455
467
509
462
526
592
565
607
574
527
489
445
481
564
512
514
504
508
626
805
799
737
691
598
520
597
603
530
668
642
506
569
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
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
0
0
3
4
6
7
3
2
3
2
2
2
2
5
10
13
17
15
13
10
5
5
Net Income (Common)
633
N/A
695
+10%
829
+19%
877
+6%
967
+10%
988
+2%
903
-9%
805
-11%
659
-18%
575
-13%
570
-1%
663
+16%
720
+9%
734
+2%
739
+1%
665
-10%
676
+2%
708
+5%
668
-6%
624
-7%
646
+3%
621
-4%
585
-6%
685
+17%
611
-11%
521
-15%
496
-5%
546
+10%
606
+11%
610
+1%
735
+20%
655
-11%
732
+12%
673
-8%
615
-9%
600
-3%
455
-24%
467
+3%
509
+9%
462
-9%
526
+14%
592
+12%
565
-5%
607
+7%
574
-5%
527
-8%
489
-7%
445
-9%
484
+9%
568
+17%
518
-9%
521
+1%
507
-3%
510
+1%
629
+23%
807
+28%
801
-1%
739
-8%
693
-6%
603
-13%
529
-12%
609
+15%
620
+2%
545
-12%
680
+25%
654
-4%
512
-22%
575
+12%
EPS (Diluted)
3.9
N/A
4.25
+9%
5.08
+20%
5.31
+5%
5.85
+10%
6.02
+3%
5.48
-9%
4.83
-12%
4.01
-17%
3.51
-12%
3.47
-1%
4.13
+19%
4.44
+8%
4.01
-10%
4.04
+1%
3.59
-11%
3.63
+1%
3.8
+5%
3.54
-7%
3.31
-6%
3.44
+4%
3.35
-3%
3.11
-7%
3.65
+17%
3.25
-11%
2.8
-14%
2.63
-6%
2.89
+10%
3.19
+10%
3.22
+1%
3.92
+22%
3.47
-11%
3.87
+12%
3.59
-7%
3.28
-9%
3.19
-3%
2.42
-24%
2.48
+2%
2.7
+9%
2.45
-9%
2.79
+14%
3.14
+13%
3
-4%
3.22
+7%
3.04
-6%
2.8
-8%
2.6
-7%
2.36
-9%
2.57
+9%
3.02
+18%
2.75
-9%
2.77
+1%
2.69
-3%
2.71
+1%
3.34
+23%
4.28
+28%
4.25
-1%
3.93
-8%
3.68
-6%
3.2
-13%
2.81
-12%
3.24
+15%
3.3
+2%
2.89
-12%
3.61
+25%
3.46
-4%
2.71
-22%
3.04
+12%

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 307,200+ 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.