Shihlin Electric & Engineering Corp. (TPE:1503)
Taiwan · Delayed Price · Currency is TWD 268.00
+24.00 (9.84%)
Jun 4, 2026, 1:30 PM CST
TPE:1503 Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 38,430 | 37,166 | 35,059 | 31,795 | 30,747 | 27,681 |
Other Revenue | 12 | 12 | 12.5 | 12 | 11 | 9 |
| 38,442 | 37,178 | 35,071 | 31,807 | 30,758 | 27,690 | |
Revenue Growth (YoY) | 8.45% | 6.01% | 10.26% | 3.41% | 11.08% | 7.81% |
Cost of Revenue | 30,352 | 29,410 | 28,258 | 26,140 | 25,517 | 22,702 |
Gross Profit | 8,090 | 7,768 | 6,813 | 5,668 | 5,241 | 4,988 |
Selling, General & Admin | 2,951 | 2,820 | 2,820 | 2,587 | 2,433 | 2,397 |
Research & Development | 622.86 | 629.27 | 670.78 | 613.59 | 573.91 | 566.9 |
Operating Expenses | 3,594 | 3,469 | 3,458 | 3,204 | 2,986 | 2,990 |
Operating Income | 4,495 | 4,299 | 3,355 | 2,464 | 2,255 | 1,998 |
Interest Expense | -16.16 | -15.32 | -19.03 | -43.76 | -35.83 | -25.15 |
Interest & Investment Income | 36.07 | 36.63 | 48.65 | 34.31 | 21.84 | 30.45 |
Earnings From Equity Investments | 125.45 | 13.1 | 333.34 | 307.51 | 265.03 | 178.19 |
Currency Exchange Gain (Loss) | -35.43 | -35.43 | 108.24 | -32.37 | 130.51 | -8.56 |
Other Non Operating Income (Expenses) | 41.8 | 4.06 | 68.21 | 209.27 | 117.93 | 207.57 |
EBT Excluding Unusual Items | 4,647 | 4,302 | 3,894 | 2,939 | 2,754 | 2,381 |
Gain (Loss) on Sale of Investments | -33.11 | -33.11 | 111.73 | 180.05 | 8.42 | -1.64 |
Gain (Loss) on Sale of Assets | 0.63 | 0.63 | -2.81 | -4.81 | -6.87 | 94.57 |
Asset Writedown | - | - | - | - | - | -0.04 |
Pretax Income | 4,615 | 4,270 | 4,003 | 3,114 | 2,756 | 2,473 |
Income Tax Expense | 972.91 | 892.11 | 859.65 | 654.66 | 633.46 | 563.98 |
Earnings From Continuing Operations | 3,642 | 3,378 | 3,144 | 2,460 | 2,122 | 1,909 |
Minority Interest in Earnings | -143.39 | -109.82 | -118 | -111.39 | -112.25 | -104.54 |
Net Income | 3,498 | 3,268 | 3,026 | 2,348 | 2,010 | 1,805 |
Net Income to Common | 3,498 | 3,268 | 3,026 | 2,348 | 2,010 | 1,805 |
Net Income Growth | 14.00% | 8.00% | 28.85% | 16.84% | 11.36% | 18.27% |
Shares Outstanding (Basic) | 550 | 521 | 521 | 521 | 521 | 521 |
Shares Outstanding (Diluted) | 551 | 522 | 522 | 522 | 523 | 523 |
Shares Change (YoY) | 5.57% | 0.07% | -0.06% | -0.18% | -0.01% | -0.03% |
EPS (Basic) | 6.36 | 6.27 | 5.81 | 4.51 | 3.86 | 3.46 |
EPS (Diluted) | 6.35 | 6.26 | 5.80 | 4.50 | 3.84 | 3.45 |
EPS Growth | 8.00% | 7.93% | 28.89% | 17.19% | 11.30% | 18.15% |
Free Cash Flow | 638.21 | 3,145 | 1,485 | 3,552 | 357.36 | 1,581 |
Free Cash Flow Per Share | 1.16 | 6.02 | 2.84 | 6.80 | 0.68 | 3.02 |
Dividend Per Share | 5.000 | 5.000 | 4.500 | 3.000 | 2.000 | 1.800 |
Dividend Growth | 11.11% | 11.11% | 50.00% | 50.00% | 11.11% | 12.50% |
Gross Margin | 21.04% | 20.89% | 19.43% | 17.82% | 17.04% | 18.01% |
Operating Margin | 11.69% | 11.56% | 9.57% | 7.75% | 7.33% | 7.22% |
Profit Margin | 9.10% | 8.79% | 8.63% | 7.38% | 6.54% | 6.52% |
Free Cash Flow Margin | 1.66% | 8.46% | 4.23% | 11.17% | 1.16% | 5.71% |
EBITDA | 5,297 | 5,091 | 4,135 | 3,208 | 2,973 | 2,729 |
EBITDA Margin | 13.78% | 13.69% | 11.79% | 10.09% | 9.67% | 9.86% |
D&A For EBITDA | 801.8 | 792.21 | 779.68 | 744.12 | 718.58 | 731.31 |
EBIT | 4,495 | 4,299 | 3,355 | 2,464 | 2,255 | 1,998 |
EBIT Margin | 11.69% | 11.56% | 9.57% | 7.75% | 7.33% | 7.22% |
Effective Tax Rate | 21.08% | 20.89% | 21.47% | 21.02% | 22.99% | 22.80% |
Revenue as Reported | 38,442 | 37,178 | 35,071 | 31,807 | 30,758 | 27,690 |