Sinmag Equipment Corporation (TPEX: 1580)
Taiwan
· Delayed Price · Currency is TWD 145.00
-1.00 (-0.68%)
Dec 4, 2024, 1:30 PM CST
Sinmag Equipment 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 | 4,609 | 4,499 | 3,937 | 4,295 | 3,300 | 4,165 | Upgrade
|
| Revenue Growth (YoY) | 6.29% | 14.28% | -8.34% | 30.12% | -20.75% | -3.42% | Upgrade
|
| Cost of Revenue | 2,611 | 2,593 | 2,469 | 2,711 | 1,961 | 2,459 | Upgrade
|
| Gross Profit | 1,998 | 1,905 | 1,467 | 1,583 | 1,340 | 1,706 | Upgrade
|
| Selling, General & Admin | 936.51 | 873.37 | 775.22 | 761.86 | 711.06 | 882.05 | Upgrade
|
| Research & Development | 166.43 | 156.05 | 143.87 | 135.82 | 136.66 | 161.09 | Upgrade
|
| Operating Expenses | 1,105 | 1,031 | 914.28 | 890.86 | 850.9 | 1,045 | Upgrade
|
| Operating Income | 892.44 | 874.9 | 552.83 | 692.41 | 488.84 | 660.68 | Upgrade
|
| Interest Expense | -1.41 | -1.72 | -5.96 | -3.57 | -5.28 | -7.22 | Upgrade
|
| Interest & Investment Income | 33.05 | 27.27 | 21.68 | 17.97 | 16.09 | 16.67 | Upgrade
|
| Currency Exchange Gain (Loss) | 24.31 | 13.47 | 54.75 | -0.15 | -8.62 | 14.6 | Upgrade
|
| Other Non Operating Income (Expenses) | 15.61 | 22.17 | 5.93 | 2.01 | 3.99 | 11.08 | Upgrade
|
| EBT Excluding Unusual Items | 963.99 | 936.09 | 629.22 | 708.68 | 495.01 | 695.81 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | -0.06 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 37.62 | -0.82 | -2.53 | -6.95 | -2.22 | -8.26 | Upgrade
|
| Other Unusual Items | - | 0.02 | 0.01 | 0.59 | - | - | Upgrade
|
| Pretax Income | 998.35 | 935.28 | 626.7 | 702.27 | 492.79 | 687.55 | Upgrade
|
| Income Tax Expense | 325.37 | 298.92 | 272.01 | 182.81 | 139.24 | 172.05 | Upgrade
|
| Earnings From Continuing Operations | 672.98 | 636.36 | 354.69 | 519.46 | 353.55 | 515.5 | Upgrade
|
| Minority Interest in Earnings | -40.64 | -33.32 | -18.12 | -9.29 | -12.61 | -12.14 | Upgrade
|
| Net Income | 632.34 | 603.04 | 336.57 | 510.17 | 340.94 | 503.36 | Upgrade
|
| Net Income to Common | 632.34 | 603.04 | 336.57 | 510.17 | 340.94 | 503.36 | Upgrade
|
| Net Income Growth | 17.59% | 79.17% | -34.03% | 49.64% | -32.27% | 6.28% | Upgrade
|
| Shares Outstanding (Basic) | 50 | 50 | 50 | 50 | 50 | 50 | Upgrade
|
| Shares Outstanding (Diluted) | 50 | 50 | 50 | 50 | 50 | 50 | Upgrade
|
| Shares Change (YoY) | -0.06% | -0.06% | -0.06% | 0.04% | -0.03% | -0.09% | Upgrade
|
| EPS (Basic) | 12.59 | 12.01 | 6.70 | 10.16 | 6.79 | 10.02 | Upgrade
|
| EPS (Diluted) | 12.56 | 11.98 | 6.68 | 10.12 | 6.77 | 9.98 | Upgrade
|
| EPS Growth | 17.62% | 79.34% | -33.99% | 49.48% | -32.16% | 6.28% | Upgrade
|
| Free Cash Flow | 576.7 | 673.24 | 508.48 | 285.93 | 436.89 | 454.48 | Upgrade
|
| Free Cash Flow Per Share | 11.46 | 13.37 | 10.09 | 5.67 | 8.67 | 9.02 | Upgrade
|
| Dividend Per Share | 9.000 | 9.000 | 6.000 | 7.000 | 6.790 | 5.000 | Upgrade
|
| Dividend Growth | 50.00% | 50.00% | -14.29% | 3.09% | 35.80% | -23.08% | Upgrade
|
| Gross Margin | 43.35% | 42.36% | 37.27% | 36.87% | 40.59% | 40.95% | Upgrade
|
| Operating Margin | 19.36% | 19.45% | 14.04% | 16.12% | 14.81% | 15.86% | Upgrade
|
| Profit Margin | 13.72% | 13.40% | 8.55% | 11.88% | 10.33% | 12.09% | Upgrade
|
| Free Cash Flow Margin | 12.51% | 14.97% | 12.92% | 6.66% | 13.24% | 10.91% | Upgrade
|
| EBITDA | 997.74 | 974.54 | 649.65 | 771.27 | 564.74 | 725.21 | Upgrade
|
| EBITDA Margin | 21.65% | 21.66% | 16.50% | 17.96% | 17.11% | 17.41% | Upgrade
|
| D&A For EBITDA | 105.31 | 99.65 | 96.83 | 78.86 | 75.9 | 64.53 | Upgrade
|
| EBIT | 892.44 | 874.9 | 552.83 | 692.41 | 488.84 | 660.68 | Upgrade
|
| EBIT Margin | 19.36% | 19.45% | 14.04% | 16.12% | 14.81% | 15.86% | Upgrade
|
| Effective Tax Rate | 32.59% | 31.96% | 43.40% | 26.03% | 28.26% | 25.02% | Upgrade
|
| Revenue as Reported | 4,609 | 4,499 | 3,937 | 4,295 | 3,300 | 4,165 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.