Dynamic Electronics Co Ltd
TWSE:6251

Watchlist Manager
Dynamic Electronics Co Ltd Logo
Dynamic Electronics Co Ltd
TWSE:6251
Watchlist
Price: 20.3 TWD Market Closed
Market Cap: 5.6B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+23%
5Y
+38%
10Y
+44%
Operating Income
+
3Y
+985%
5Y
+4 057%
10Y
+473%
Net Income
+
3Y
-
5Y
+3 261%
10Y
-

Earnings Waterfall
Dynamic Electronics Co Ltd

Revenue
16.3B TWD
Cost of Revenue
-14.2B TWD
Gross Profit
2.1B TWD
Operating Expenses
-1.2B TWD
Operating Income
856.3m TWD
Other Expenses
-237.8m TWD
Net Income
618.4m TWD

Income Statement
Dynamic Electronics 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
Revenue
Revenue
11 679
N/A
10 832
-7%
10 644
-2%
10 606
0%
11 330
+7%
12 427
+10%
12 911
+4%
12 830
-1%
12 654
-1%
12 154
-4%
11 917
-2%
11 758
-1%
11 628
-1%
11 329
-3%
10 751
-5%
10 663
-1%
10 719
+1%
10 801
+1%
10 581
-2%
10 210
-4%
10 141
-1%
10 105
0%
10 440
+3%
10 571
+1%
10 755
+2%
10 900
+1%
10 726
-2%
10 864
+1%
11 150
+3%
11 389
+2%
11 754
+3%
11 846
+1%
11 792
0%
11 842
+0%
11 752
-1%
11 687
-1%
11 646
0%
11 658
+0%
11 927
+2%
12 525
+5%
13 058
+4%
13 280
+2%
13 372
+1%
13 668
+2%
13 717
+0%
13 701
0%
13 182
-4%
12 671
-4%
12 624
0%
13 150
+4%
14 352
+9%
15 107
+5%
15 753
+4%
16 283
+3%
Gross Profit
Cost of Revenue
(9 832)
(8 883)
(8 640)
(8 346)
(8 910)
(9 948)
(10 612)
(10 908)
(11 083)
(10 637)
(10 469)
(10 381)
(10 293)
(10 193)
(9 824)
(9 678)
(9 942)
(9 878)
(9 630)
(9 328)
(9 183)
(8 987)
(9 087)
(9 047)
(9 039)
(9 245)
(9 231)
(9 406)
(9 705)
(9 934)
(10 316)
(10 555)
(10 567)
(10 596)
(10 499)
(10 357)
(10 407)
(10 550)
(10 938)
(11 500)
(11 902)
(12 037)
(11 997)
(12 100)
(11 958)
(11 755)
(11 129)
(10 779)
(10 910)
(11 587)
(12 744)
(13 398)
(13 906)
(14 224)
Gross Profit
1 847
N/A
1 949
+6%
2 004
+3%
2 259
+13%
2 420
+7%
2 479
+2%
2 299
-7%
1 922
-16%
1 571
-18%
1 517
-3%
1 448
-5%
1 377
-5%
1 336
-3%
1 137
-15%
928
-18%
985
+6%
777
-21%
923
+19%
952
+3%
883
-7%
958
+9%
1 118
+17%
1 352
+21%
1 525
+13%
1 717
+13%
1 655
-4%
1 496
-10%
1 457
-3%
1 445
-1%
1 455
+1%
1 438
-1%
1 291
-10%
1 225
-5%
1 246
+2%
1 252
+0%
1 330
+6%
1 240
-7%
1 109
-11%
989
-11%
1 025
+4%
1 156
+13%
1 243
+8%
1 375
+11%
1 568
+14%
1 759
+12%
1 946
+11%
2 053
+6%
1 891
-8%
1 714
-9%
1 564
-9%
1 608
+3%
1 710
+6%
1 847
+8%
2 059
+11%
Operating Income
Operating Expenses
(1 264)
(1 193)
(1 152)
(1 136)
(1 200)
(1 240)
(1 375)
(1 359)
(1 312)
(1 249)
(1 069)
(1 015)
(1 000)
(987)
(1 019)
(1 034)
(1 072)
(1 121)
(1 153)
(1 206)
(1 270)
(1 300)
(1 339)
(1 351)
(1 430)
(1 469)
(1 531)
(1 601)
(1 605)
(1 532)
(1 423)
(1 313)
(1 223)
(1 226)
(1 248)
(1 238)
(1 198)
(1 168)
(1 145)
(1 144)
(1 161)
(1 164)
(1 147)
(1 231)
(1 233)
(1 289)
(1 283)
(1 178)
(1 165)
(1 121)
(1 156)
(1 190)
(1 197)
(1 202)
Selling, General & Administrative
(1 180)
(1 109)
(1 069)
(1 065)
(1 135)
(1 176)
(1 313)
(1 288)
(1 237)
(1 175)
(993)
(935)
(915)
(892)
(914)
(921)
(952)
(999)
(1 028)
(1 069)
(1 121)
(1 117)
(1 131)
(1 131)
(1 159)
(1 170)
(1 179)
(1 202)
(1 195)
(1 155)
(1 152)
(1 117)
(1 107)
(1 138)
(1 148)
(1 155)
(1 126)
(1 119)
(1 109)
(1 110)
(1 133)
(1 138)
(1 124)
(1 200)
(1 219)
(1 274)
(1 269)
(1 177)
(1 155)
(1 115)
(1 151)
(1 186)
(1 192)
(1 197)
Research & Development
(84)
(84)
(83)
(70)
(65)
(64)
(62)
(72)
(75)
(74)
(77)
(80)
(85)
(96)
(105)
(113)
(120)
(122)
(125)
(137)
(150)
(183)
(208)
(221)
(271)
(297)
(352)
(399)
(410)
(377)
(272)
(196)
(116)
(88)
(100)
(83)
(73)
(49)
(36)
(34)
(27)
(19)
(15)
(23)
(14)
(24)
(23)
(9)
(10)
(6)
(4)
(4)
(5)
(5)
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
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
(8)
(8)
0
8
8
8
0
0
0
0
0
0
Operating Income
583
N/A
757
+30%
852
+13%
1 124
+32%
1 220
+9%
1 239
+2%
925
-25%
562
-39%
259
-54%
268
+3%
379
+42%
362
-5%
335
-7%
149
-55%
(92)
N/A
(50)
+46%
(295)
-495%
(198)
+33%
(201)
-2%
(323)
-61%
(312)
+4%
(182)
+42%
14
N/A
174
+1 148%
286
+65%
186
-35%
(35)
N/A
(143)
-308%
(160)
-12%
(77)
+52%
15
N/A
(22)
N/A
2
N/A
21
+1 139%
4
-79%
92
+1 995%
42
-55%
(59)
N/A
(156)
-163%
(119)
+23%
(5)
+96%
79
N/A
228
+189%
337
+48%
526
+56%
656
+25%
770
+17%
713
-7%
549
-23%
442
-19%
452
+2%
519
+15%
649
+25%
856
+32%
Pre-Tax Income
Interest Income Expense
(154)
(31)
(66)
(131)
(184)
(236)
(189)
(215)
(334)
(288)
(341)
(210)
(71)
(142)
(70)
(184)
(222)
(137)
(153)
(138)
(78)
(79)
(84)
(44)
6
(3)
19
59
25
14
21
(34)
(26)
(26)
(30)
(46)
(73)
(71)
(188)
(265)
(298)
(328)
(269)
(203)
(225)
(198)
(182)
(245)
(279)
(299)
(305)
(229)
(174)
(173)
Non-Reccuring Items
(10)
(10)
(15)
(5)
(9)
(10)
(8)
(23)
(5)
(6)
(49)
(56)
(83)
(93)
(40)
(43)
(182)
(237)
(251)
(245)
(22)
(24)
(19)
(11)
1
0
(16)
(16)
(14)
(14)
(3)
(10)
(11)
(19)
(14)
(15)
(5)
2
5
10
3
7
9
1
(38)
(22)
(13)
(1)
36
34
19
19
12
(8)
Gain/Loss on Disposition of Assets
(1)
(2)
(2)
(19)
(7)
(9)
(10)
3
(11)
(11)
(13)
(18)
(20)
(19)
(17)
(10)
(13)
(14)
(0)
(3)
24
37
23
22
(2)
(5)
(4)
(2)
(11)
(11)
(11)
(9)
(0)
(1)
(2)
(1)
(12)
(11)
(13)
(15)
(9)
(8)
(11)
(36)
(118)
284
269
272
354
(61)
(41)
(17)
(17)
0
Total Other Income
328
(11)
63
11
123
114
118
148
155
57
51
27
121
(139)
3
(37)
57
155
29
82
130
119
89
33
3
16
21
25
68
60
81
82
78
75
61
48
52
47
49
75
71
85
96
101
92
107
101
108
119
116
142
172
176
158
Pre-Tax Income
745
N/A
703
-6%
831
+18%
980
+18%
1 142
+17%
1 098
-4%
835
-24%
476
-43%
64
-87%
21
-68%
26
+28%
105
+298%
282
+168%
(245)
N/A
(215)
+12%
(325)
-51%
(655)
-102%
(430)
+34%
(576)
-34%
(627)
-9%
(258)
+59%
(129)
+50%
23
N/A
174
+645%
295
+70%
195
-34%
(14)
N/A
(78)
-440%
(93)
-20%
(28)
+70%
102
N/A
8
-92%
42
+424%
50
+17%
19
-61%
78
+304%
3
-96%
(93)
N/A
(302)
-225%
(314)
-4%
(237)
+25%
(166)
+30%
53
N/A
201
+281%
237
+18%
828
+250%
946
+14%
848
-10%
778
-8%
232
-70%
266
+15%
465
+75%
647
+39%
833
+29%
Net Income
Tax Provision
(191)
(171)
(193)
(248)
(306)
(296)
(202)
(95)
(3)
9
7
12
0
59
39
35
82
35
55
59
0
(8)
(32)
(52)
(55)
(48)
(23)
(4)
(0)
0
(38)
(39)
(30)
(31)
29
28
6
8
(15)
(15)
(4)
(31)
(42)
(72)
(81)
(90)
(115)
(102)
(99)
(80)
(66)
(147)
(177)
(215)
Income from Continuing Operations
554
532
638
733
837
802
633
381
61
30
33
118
282
(185)
(176)
(290)
(573)
(396)
(521)
(568)
(258)
(137)
(9)
122
239
146
(38)
(81)
(93)
(28)
64
(31)
13
18
48
106
9
(86)
(316)
(329)
(241)
(196)
11
129
155
739
830
746
679
152
200
318
470
618
Income to Minority Interest
0
0
3
7
10
13
12
9
9
9
10
12
14
15
15
16
18
15
12
10
3
3
4
3
5
3
1
(1)
(1)
(3)
(2)
0
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
554
N/A
532
-4%
641
+21%
739
+15%
847
+15%
815
-4%
645
-21%
390
-39%
70
-82%
39
-44%
43
+11%
129
+199%
296
+129%
(170)
N/A
(161)
+5%
(274)
-71%
(678)
-147%
(381)
+44%
(509)
-34%
(557)
-10%
(255)
+54%
(134)
+48%
(5)
+96%
124
N/A
244
+96%
150
-39%
(36)
N/A
(82)
-126%
(94)
-14%
(31)
+67%
62
N/A
(31)
N/A
11
N/A
18
+72%
48
+159%
106
+122%
9
-91%
(86)
N/A
(316)
-270%
(329)
-4%
(241)
+27%
(196)
+18%
11
N/A
129
+1 090%
155
+20%
739
+376%
830
+12%
746
-10%
679
-9%
152
-78%
200
+32%
318
+59%
470
+48%
618
+31%
EPS (Diluted)
2.07
N/A
1.94
-6%
2.19
+13%
2.52
+15%
2.91
+15%
2.75
-5%
2.19
-20%
0.94
-57%
0.24
-74%
0.11
-54%
0.13
+18%
0.38
+192%
0.91
+139%
-0.58
N/A
-0.55
+5%
-0.83
-51%
-2.32
-180%
-1.31
+44%
-1.77
-35%
-1.94
-10%
-0.9
+54%
-0.46
+49%
-0.01
+98%
0.43
N/A
0.85
+98%
0.52
-39%
-0.13
N/A
-0.29
-123%
-0.36
-24%
-0.11
+69%
0.21
N/A
-0.11
N/A
0.04
N/A
0.06
+50%
0.17
+183%
0.37
+118%
0.04
-89%
-0.3
N/A
-1.12
-273%
-1.16
-4%
-0.94
+19%
-0.69
+27%
0.04
N/A
0.51
+1 175%
0.61
+20%
2.87
+370%
3.24
+13%
2.66
-18%
2.86
+8%
0.56
-80%
0.66
+18%
1.05
+59%
1.61
+53%
2.05
+27%

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 307,400+ 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.