Nichidenbo Corporation (TPE:3090)
Taiwan · Delayed Price · Currency is TWD 88.80
-3.70 (-4.00%)
Feb 2, 2026, 1:35 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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 15,066 | 12,141 | 10,656 | 10,441 | 10,360 | 9,241 | |
Revenue Growth (YoY) | 29.38% | 13.94% | 2.06% | 0.78% | 12.10% | 4.78% |
Cost of Revenue | 12,739 | 10,194 | 9,014 | 8,660 | 8,612 | 7,641 |
Gross Profit | 2,327 | 1,947 | 1,642 | 1,780 | 1,748 | 1,601 |
Selling, General & Admin | 922.52 | 833.68 | 768.05 | 887.98 | 740.64 | 687 |
Research & Development | - | - | - | - | - | 56.9 |
Operating Expenses | 939.23 | 832.34 | 769.02 | 887.82 | 727.12 | 713.93 |
Operating Income | 1,388 | 1,115 | 873.19 | 892.42 | 1,021 | 886.63 |
Interest Expense | -116.88 | -94.23 | -78.55 | -40.12 | -14.22 | -18.7 |
Interest & Investment Income | 88.07 | 40.37 | 59.82 | 35.82 | 18.99 | 21.61 |
Earnings From Equity Investments | 44.18 | 38.4 | - | - | - | - |
Currency Exchange Gain (Loss) | -48.15 | 97.82 | 20.09 | 138.56 | -11.01 | -26.02 |
Other Non Operating Income (Expenses) | 28.95 | 19.2 | 44.87 | -660.55 | 18.1 | 19.51 |
EBT Excluding Unusual Items | 1,384 | 1,217 | 919.42 | 366.13 | 1,033 | 883.04 |
Impairment of Goodwill | - | - | - | - | -13.12 | - |
Gain (Loss) on Sale of Investments | 0.02 | 1.64 | 3.3 | 658.35 | 2.65 | 1.16 |
Gain (Loss) on Sale of Assets | 0.58 | -0.01 | -0.02 | -0.69 | 0.05 | 0.11 |
Asset Writedown | - | - | - | -3.45 | - | - |
Other Unusual Items | - | - | - | - | 0 | - |
Pretax Income | 1,384 | 1,218 | 922.69 | 1,020 | 1,023 | 884.3 |
Income Tax Expense | 272.74 | 253.17 | 202.39 | 229.74 | 250.15 | 256.76 |
Earnings From Continuing Operations | 1,112 | 965.03 | 720.31 | 790.6 | 772.5 | 627.54 |
Earnings From Discontinued Operations | - | - | - | 759.9 | 105.87 | - |
Net Income to Company | 1,112 | 965.03 | 720.31 | 1,551 | 878.37 | 627.54 |
Minority Interest in Earnings | -18.83 | -18.23 | -14 | -62.46 | -58.95 | -27.79 |
Net Income | 1,093 | 946.8 | 706.31 | 1,488 | 819.42 | 599.76 |
Net Income to Common | 1,093 | 946.8 | 706.31 | 1,488 | 819.42 | 599.76 |
Net Income Growth | 29.60% | 34.05% | -52.53% | 81.60% | 36.63% | 1.10% |
Shares Outstanding (Basic) | 211 | 209 | 209 | 186 | 179 | 179 |
Shares Outstanding (Diluted) | 213 | 212 | 212 | 189 | 180 | 180 |
Shares Change (YoY) | 0.49% | 0.27% | 12.29% | 4.70% | 0.07% | -0.02% |
EPS (Basic) | 5.19 | 4.52 | 3.39 | 8.01 | 4.59 | 3.36 |
EPS (Diluted) | 5.12 | 4.46 | 3.33 | 7.89 | 4.55 | 3.33 |
EPS Growth | 28.97% | 33.93% | -57.79% | 73.41% | 36.64% | 1.22% |
Free Cash Flow | -288.97 | -159.1 | 953.12 | 951.17 | 22.85 | 449.9 |
Free Cash Flow Per Share | -1.35 | -0.75 | 4.50 | 5.04 | 0.13 | 2.50 |
Dividend Per Share | 4.200 | 4.200 | 3.400 | 5.500 | 4.000 | 3.100 |
Dividend Growth | 23.53% | 23.53% | -38.18% | 37.50% | 29.03% | -11.43% |
Gross Margin | 15.44% | 16.04% | 15.41% | 17.05% | 16.88% | 17.32% |
Operating Margin | 9.21% | 9.18% | 8.20% | 8.55% | 9.86% | 9.59% |
Profit Margin | 7.25% | 7.80% | 6.63% | 14.25% | 7.91% | 6.49% |
Free Cash Flow Margin | -1.92% | -1.31% | 8.95% | 9.11% | 0.22% | 4.87% |
EBITDA | 1,404 | 1,132 | 889.26 | 910.63 | 1,038 | 905.43 |
EBITDA Margin | 9.32% | 9.33% | 8.34% | 8.72% | 10.02% | 9.80% |
D&A For EBITDA | 16.38 | 17.32 | 16.08 | 18.21 | 16.32 | 18.8 |
EBIT | 1,388 | 1,115 | 873.19 | 892.42 | 1,021 | 886.63 |
EBIT Margin | 9.21% | 9.18% | 8.19% | 8.55% | 9.86% | 9.59% |
Effective Tax Rate | 19.70% | 20.78% | 21.93% | 22.52% | 24.46% | 29.04% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.