Nichidenbo Corporation (TPE:3090)
Taiwan · Delayed Price · Currency is TWD 165.50
-0.50 (-0.30%)
Aug 26, 2026, 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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 17,512 | 15,728 | 12,141 | 10,656 | 10,441 | 10,360 | |
Revenue Growth | 22.38% | 29.54% | 13.94% | 2.06% | 0.78% | 12.10% |
Cost of Revenue | 14,357 | 13,142 | 10,194 | 9,014 | 8,660 | 8,612 |
Gross Profit | 3,155 | 2,586 | 1,947 | 1,642 | 1,780 | 1,748 |
Selling, General & Admin | 1,204 | 989.8 | 833.68 | 768.05 | 887.98 | 740.64 |
Operating Expenses | 1,195 | 998.03 | 832.34 | 769.02 | 887.82 | 727.12 |
Operating Income | 1,959 | 1,588 | 1,115 | 873.19 | 892.42 | 1,021 |
Interest Expense | -151.82 | -126.58 | -94.23 | -78.55 | -40.12 | -14.22 |
Interest & Investment Income | 91.48 | 88.23 | 40.37 | 59.82 | 35.82 | 18.99 |
Earnings From Equity Investments | 84.9 | 47.25 | 38.4 | - | - | - |
Currency Exchange Gain (Loss) | 150.47 | -36.77 | 97.82 | 20.09 | 138.56 | -11.01 |
Other Non Operating Income (Expenses) | 492.38 | 28.22 | 19.2 | 44.87 | -660.55 | 18.1 |
EBT Excluding Unusual Items | 2,627 | 1,588 | 1,217 | 919.42 | 366.13 | 1,033 |
Impairment of Goodwill | - | - | - | - | - | -13.12 |
Gain (Loss) on Sale of Investments | 2.43 | 0.39 | 1.64 | 3.3 | 658.35 | 2.65 |
Gain (Loss) on Sale of Assets | -0.04 | 0.56 | -0.01 | -0.02 | -0.69 | 0.05 |
Asset Writedown | - | - | - | - | -3.45 | - |
Other Unusual Items | - | - | - | - | - | 0 |
Pretax Income | 2,629 | 1,589 | 1,218 | 922.69 | 1,020 | 1,023 |
Income Tax Expense | 420.2 | 313.35 | 253.17 | 202.39 | 229.74 | 250.15 |
Earnings From Continuing Operations | 2,209 | 1,275 | 965.03 | 720.31 | 790.6 | 772.5 |
Earnings From Discontinued Operations | - | - | - | - | 759.9 | 105.87 |
Net Income to Company | 2,209 | 1,275 | 965.03 | 720.31 | 1,551 | 878.37 |
Minority Interest in Earnings | -36.99 | -22.82 | -18.23 | -14 | -62.46 | -58.95 |
Net Income | 2,172 | 1,253 | 946.8 | 706.31 | 1,488 | 819.42 |
Net Income to Common | 2,172 | 1,253 | 946.8 | 706.31 | 1,488 | 819.42 |
Net Income Growth | 132.23% | 32.31% | 34.05% | -52.53% | 81.60% | 36.63% |
Shares Outstanding (Basic) | 265 | 229 | 209 | 209 | 186 | 179 |
Shares Outstanding (Diluted) | 269 | 232 | 212 | 212 | 189 | 180 |
Shares Change | 26.17% | 9.03% | 0.27% | 12.29% | 4.70% | 0.07% |
EPS (Basic) | 8.20 | 5.48 | 4.52 | 3.39 | 8.01 | 4.59 |
EPS (Diluted) | 8.09 | 5.41 | 4.46 | 3.33 | 7.89 | 4.55 |
EPS Growth | 84.24% | 21.30% | 33.93% | -57.79% | 73.41% | 36.64% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | -779.19 | 57.65 | -159.1 | 953.12 | 951.17 | 22.85 |
Free Cash Flow Per Share | -2.90 | 0.25 | -0.75 | 4.50 | 5.04 | 0.13 |
Dividend Per Share | 4.800 | 4.800 | 4.200 | 3.400 | 5.500 | 4.000 |
Dividend Growth | 14.29% | 14.29% | 23.53% | -38.18% | 37.50% | 29.03% |
Gross Margin | 18.01% | 16.44% | 16.04% | 15.41% | 17.05% | 16.88% |
Operating Margin | 11.19% | 10.09% | 9.18% | 8.20% | 8.55% | 9.86% |
Profit Margin | 12.40% | 7.96% | 7.80% | 6.63% | 14.25% | 7.91% |
Free Cash Flow Margin | -4.45% | 0.37% | -1.31% | 8.95% | 9.11% | 0.22% |
EBITDA | 1,977 | 1,604 | 1,132 | 889.26 | 910.63 | 1,038 |
EBITDA Margin | 11.29% | 10.20% | 9.33% | 8.34% | 8.72% | 10.02% |
D&A For EBITDA | 17.36 | 16.75 | 17.32 | 16.08 | 18.21 | 16.32 |
EBIT | 1,959 | 1,588 | 1,115 | 873.19 | 892.42 | 1,021 |
EBIT Margin | 11.19% | 10.09% | 9.18% | 8.19% | 8.55% | 9.86% |
Effective Tax Rate | 15.98% | 19.72% | 20.78% | 21.93% | 22.52% | 24.46% |