Nichidenbo Corporation (TPE:3090)
Taiwan
· Delayed Price · Currency is TWD 77.50
+1.00 (1.31%)
Jun 6, 2025, 1:30 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
| Revenue | 13,082 | 12,141 | 10,656 | 10,441 | 10,360 | 9,241 | Upgrade
|
| Revenue Growth (YoY) | 19.48% | 13.94% | 2.06% | 0.78% | 12.10% | 4.78% | Upgrade
|
| Cost of Revenue | 10,964 | 10,194 | 9,014 | 8,660 | 8,612 | 7,641 | Upgrade
|
| Gross Profit | 2,118 | 1,947 | 1,642 | 1,780 | 1,748 | 1,601 | Upgrade
|
| Selling, General & Admin | 867.38 | 833.68 | 768.05 | 887.98 | 740.64 | 687 | Upgrade
|
| Research & Development | - | - | - | - | - | 56.9 | Upgrade
|
| Operating Expenses | 862.65 | 832.34 | 769.02 | 887.82 | 727.12 | 713.93 | Upgrade
|
| Operating Income | 1,255 | 1,115 | 873.19 | 892.42 | 1,021 | 886.63 | Upgrade
|
| Interest Expense | -97.94 | -94.23 | -78.55 | -40.12 | -14.22 | -18.7 | Upgrade
|
| Interest & Investment Income | 34.49 | 40.37 | 59.82 | 35.82 | 18.99 | 21.61 | Upgrade
|
| Earnings From Equity Investments | 41.38 | 38.4 | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 71.83 | 97.82 | 20.09 | 138.56 | -11.01 | -26.02 | Upgrade
|
| Other Non Operating Income (Expenses) | 23.38 | 19.2 | 44.87 | -660.55 | 18.1 | 19.51 | Upgrade
|
| EBT Excluding Unusual Items | 1,329 | 1,217 | 919.42 | 366.13 | 1,033 | 883.04 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -13.12 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 1.64 | 1.64 | 3.3 | 658.35 | 2.65 | 1.16 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.01 | -0.01 | -0.02 | -0.69 | 0.05 | 0.11 | Upgrade
|
| Asset Writedown | - | - | - | -3.45 | - | - | Upgrade
|
| Other Unusual Items | - | - | - | - | 0 | - | Upgrade
|
| Pretax Income | 1,330 | 1,218 | 922.69 | 1,020 | 1,023 | 884.3 | Upgrade
|
| Income Tax Expense | 275.51 | 253.17 | 202.39 | 229.74 | 250.15 | 256.76 | Upgrade
|
| Earnings From Continuing Operations | 1,055 | 965.03 | 720.31 | 790.6 | 772.5 | 627.54 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | 759.9 | 105.87 | - | Upgrade
|
| Net Income to Company | 1,055 | 965.03 | 720.31 | 1,551 | 878.37 | 627.54 | Upgrade
|
| Minority Interest in Earnings | -15.92 | -18.23 | -14 | -62.46 | -58.95 | -27.79 | Upgrade
|
| Net Income | 1,039 | 946.8 | 706.31 | 1,488 | 819.42 | 599.76 | Upgrade
|
| Net Income to Common | 1,039 | 946.8 | 706.31 | 1,488 | 819.42 | 599.76 | Upgrade
|
| Net Income Growth | 27.52% | 34.05% | -52.53% | 81.60% | 36.63% | 1.10% | Upgrade
|
| Shares Outstanding (Basic) | 210 | 209 | 209 | 186 | 179 | 179 | Upgrade
|
| Shares Outstanding (Diluted) | 213 | 212 | 212 | 189 | 180 | 180 | Upgrade
|
| Shares Change (YoY) | 0.42% | 0.27% | 12.29% | 4.70% | 0.07% | -0.02% | Upgrade
|
| EPS (Basic) | 4.95 | 4.52 | 3.39 | 8.01 | 4.59 | 3.36 | Upgrade
|
| EPS (Diluted) | 4.88 | 4.46 | 3.33 | 7.89 | 4.55 | 3.33 | Upgrade
|
| EPS Growth | 27.12% | 33.93% | -57.79% | 73.41% | 36.64% | 1.22% | Upgrade
|
| Free Cash Flow | -329.48 | -159.1 | 953.12 | 951.17 | 22.85 | 449.9 | Upgrade
|
| Free Cash Flow Per Share | -1.55 | -0.75 | 4.50 | 5.04 | 0.13 | 2.50 | Upgrade
|
| Dividend Per Share | 4.200 | 4.200 | 3.400 | 5.500 | 4.000 | 3.100 | Upgrade
|
| Dividend Growth | 23.53% | 23.53% | -38.18% | 37.50% | 29.03% | -11.43% | Upgrade
|
| Gross Margin | 16.19% | 16.04% | 15.41% | 17.05% | 16.88% | 17.32% | Upgrade
|
| Operating Margin | 9.60% | 9.18% | 8.20% | 8.55% | 9.86% | 9.59% | Upgrade
|
| Profit Margin | 7.94% | 7.80% | 6.63% | 14.25% | 7.91% | 6.49% | Upgrade
|
| Free Cash Flow Margin | -2.52% | -1.31% | 8.95% | 9.11% | 0.22% | 4.87% | Upgrade
|
| EBITDA | 1,273 | 1,132 | 889.26 | 910.63 | 1,038 | 905.43 | Upgrade
|
| EBITDA Margin | 9.73% | 9.33% | 8.34% | 8.72% | 10.02% | 9.80% | Upgrade
|
| D&A For EBITDA | 17.35 | 17.32 | 16.08 | 18.21 | 16.32 | 18.8 | Upgrade
|
| EBIT | 1,255 | 1,115 | 873.19 | 892.42 | 1,021 | 886.63 | Upgrade
|
| EBIT Margin | 9.60% | 9.18% | 8.19% | 8.55% | 9.86% | 9.59% | Upgrade
|
| Effective Tax Rate | 20.71% | 20.78% | 21.93% | 22.52% | 24.46% | 29.04% | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.