Nichidenbo Corporation (TPE: 3090)
Taiwan
· Delayed Price · Currency is TWD 67.10
+1.20 (1.82%)
Jan 21, 2025, 12:34 PM CST
Nichidenbo Income Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 11,645 | 10,656 | 10,441 | 10,360 | 9,241 | 8,820 | Upgrade
|
| Revenue Growth (YoY) | 12.02% | 2.06% | 0.78% | 12.10% | 4.78% | -17.41% | Upgrade
|
| Cost of Revenue | 9,749 | 9,014 | 8,660 | 8,612 | 7,641 | 7,364 | Upgrade
|
| Gross Profit | 1,896 | 1,642 | 1,780 | 1,748 | 1,601 | 1,456 | Upgrade
|
| Selling, General & Admin | 803.36 | 768.05 | 887.98 | 740.64 | 687 | 628.28 | Upgrade
|
| Research & Development | - | - | - | - | 56.9 | 52.62 | Upgrade
|
| Operating Expenses | 795.37 | 769.02 | 887.82 | 727.12 | 713.93 | 665.83 | Upgrade
|
| Operating Income | 1,101 | 873.19 | 892.42 | 1,021 | 886.63 | 790.03 | Upgrade
|
| Interest Expense | -88.96 | -78.55 | -40.12 | -14.22 | -18.7 | -29.43 | Upgrade
|
| Interest & Investment Income | 43.92 | 59.82 | 35.82 | 18.99 | 21.61 | 40.97 | Upgrade
|
| Earnings From Equity Investments | 11.62 | - | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | -1.04 | 20.09 | 138.56 | -11.01 | -26.02 | -31.95 | Upgrade
|
| Other Non Operating Income (Expenses) | 24.96 | 44.87 | -660.55 | 18.1 | 19.51 | 40.05 | Upgrade
|
| EBT Excluding Unusual Items | 1,091 | 919.42 | 366.13 | 1,033 | 883.04 | 809.66 | Upgrade
|
| Impairment of Goodwill | - | - | - | -13.12 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 5.16 | 3.3 | 658.35 | 2.65 | 1.16 | 3.7 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.03 | -0.02 | -0.69 | 0.05 | 0.11 | 5.26 | Upgrade
|
| Asset Writedown | - | - | -3.45 | - | - | - | Upgrade
|
| Other Unusual Items | - | - | - | 0 | - | - | Upgrade
|
| Pretax Income | 1,096 | 922.69 | 1,020 | 1,023 | 884.3 | 818.62 | Upgrade
|
| Income Tax Expense | 236.17 | 202.39 | 229.74 | 250.15 | 256.76 | 202.86 | Upgrade
|
| Earnings From Continuing Operations | 860.05 | 720.31 | 790.6 | 772.5 | 627.54 | 615.75 | Upgrade
|
| Earnings From Discontinued Operations | - | - | 759.9 | 105.87 | - | - | Upgrade
|
| Net Income to Company | 860.05 | 720.31 | 1,551 | 878.37 | 627.54 | 615.75 | Upgrade
|
| Minority Interest in Earnings | -16.91 | -14 | -62.46 | -58.95 | -27.79 | -22.51 | Upgrade
|
| Net Income | 843.14 | 706.31 | 1,488 | 819.42 | 599.76 | 593.24 | Upgrade
|
| Net Income to Common | 843.14 | 706.31 | 1,488 | 819.42 | 599.76 | 593.24 | Upgrade
|
| Net Income Growth | 14.18% | -52.53% | 81.60% | 36.62% | 1.10% | -61.20% | Upgrade
|
| Shares Outstanding (Basic) | 209 | 209 | 186 | 179 | 179 | 179 | Upgrade
|
| Shares Outstanding (Diluted) | 212 | 212 | 189 | 180 | 180 | 180 | Upgrade
|
| Shares Change (YoY) | 0.44% | 12.28% | 4.70% | 0.07% | -0.02% | -0.61% | Upgrade
|
| EPS (Basic) | 4.03 | 3.39 | 8.01 | 4.59 | 3.36 | 3.32 | Upgrade
|
| EPS (Diluted) | 3.97 | 3.33 | 7.89 | 4.55 | 3.33 | 3.29 | Upgrade
|
| EPS Growth | 13.69% | -57.79% | 73.41% | 36.64% | 1.22% | -61.02% | Upgrade
|
| Free Cash Flow | 593.72 | 953.12 | 951.17 | 22.85 | 449.9 | 1,280 | Upgrade
|
| Free Cash Flow Per Share | 2.80 | 4.50 | 5.04 | 0.13 | 2.50 | 7.11 | Upgrade
|
| Dividend Per Share | 3.400 | 3.400 | 5.500 | 4.000 | 3.100 | 3.500 | Upgrade
|
| Dividend Growth | -38.18% | -38.18% | 37.50% | 29.03% | -11.43% | -46.15% | Upgrade
|
| Gross Margin | 16.28% | 15.41% | 17.05% | 16.88% | 17.32% | 16.51% | Upgrade
|
| Operating Margin | 9.45% | 8.19% | 8.55% | 9.86% | 9.59% | 8.96% | Upgrade
|
| Profit Margin | 7.24% | 6.63% | 14.25% | 7.91% | 6.49% | 6.73% | Upgrade
|
| Free Cash Flow Margin | 5.10% | 8.94% | 9.11% | 0.22% | 4.87% | 14.52% | Upgrade
|
| EBITDA | 1,118 | 889.26 | 910.63 | 1,038 | 905.43 | 806.07 | Upgrade
|
| EBITDA Margin | 9.60% | 8.35% | 8.72% | 10.01% | 9.80% | 9.14% | Upgrade
|
| D&A For EBITDA | 17.39 | 16.08 | 18.21 | 16.32 | 18.8 | 16.05 | Upgrade
|
| EBIT | 1,101 | 873.19 | 892.42 | 1,021 | 886.63 | 790.03 | Upgrade
|
| EBIT Margin | 9.45% | 8.19% | 8.55% | 9.86% | 9.59% | 8.96% | Upgrade
|
| Effective Tax Rate | 21.54% | 21.93% | 22.52% | 24.46% | 29.04% | 24.78% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.