Taiwan Cement Corp
TWSE:1101

Watchlist Manager
Taiwan Cement Corp Logo
Taiwan Cement Corp
TWSE:1101
Watchlist
Price: 32.35 TWD -0.31% Market Closed
Market Cap: 243.6B TWD
Have any thoughts about
Taiwan Cement Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

119.9B
+10%
Revenue
Growth Rates:
1 Year
+0%
3 Years
+12%
5 Years
-3%
7 Years
+26%
10 Years
-2%
12B
+9%
Operating Income
Growth Rates:
1 Year
+88%
3 Years
-58%
5 Years
-56%
7 Years
-12%
10 Years
-43%
6.9B
-16%
Net Income
Growth Rates:
1 Year
-20%
3 Years
-72%
5 Years
-69%
7 Years
-3%
10 Years
-37%

Earnings Waterfall
Taiwan Cement Corp

Revenue
119.9B TWD
Cost of Revenue
-96.4B TWD
Gross Profit
23.4B TWD
Operating Expenses
-11.4B TWD
Operating Income
12B TWD
Other Expenses
-5.1B TWD
Net Income
6.9B TWD

Income Statement
Taiwan Cement Corp

Rotate your device to view
Income Statement
Currency: TWD
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
121 904
N/A
121 892
0%
118 326
-3%
113 049
-4%
106 170
-6%
98 759
-7%
93 679
-5%
89 963
-4%
87 911
-2%
87 577
0%
89 564
+2%
93 020
+4%
94 792
+2%
95 500
+1%
98 312
+3%
101 311
+3%
109 918
+8%
119 017
+8%
124 595
+5%
125 772
+1%
123 818
-2%
122 499
-1%
122 783
+0%
117 227
-5%
114 860
-2%
111 655
-3%
105 911
-5%
108 148
+2%
107 134
-1%
106 382
-1%
107 041
+1%
107 977
+1%
105 169
-3%
109 411
+4%
113 930
+4%
117 252
+3%
119 743
+2%
115 622
-3%
109 314
-5%
108 563
-1%
119 864
+10%
Gross Profit
Cost of Revenue
(95 821)
(96 190)
(93 453)
(90 180)
(86 525)
(82 482)
(79 151)
(76 711)
(73 515)
(71 528)
(71 583)
(73 626)
(75 191)
(76 601)
(79 399)
(79 607)
(83 213)
(87 964)
(91 003)
(91 483)
(90 474)
(88 042)
(86 873)
(81 796)
(77 789)
(73 922)
(68 508)
(71 229)
(72 569)
(77 022)
(80 391)
(84 856)
(90 546)
(97 401)
(103 795)
(106 927)
(103 543)
(96 210)
(88 781)
(86 611)
(96 441)
Gross Profit
26 082
N/A
25 702
-1%
24 873
-3%
22 869
-8%
19 645
-14%
16 277
-17%
14 528
-11%
13 253
-9%
14 397
+9%
16 050
+11%
17 981
+12%
19 394
+8%
19 601
+1%
18 899
-4%
18 913
+0%
21 705
+15%
26 706
+23%
31 054
+16%
33 592
+8%
34 289
+2%
33 343
-3%
34 458
+3%
35 910
+4%
35 431
-1%
37 071
+5%
37 733
+2%
37 403
-1%
36 919
-1%
34 565
-6%
29 360
-15%
26 650
-9%
23 122
-13%
14 623
-37%
12 010
-18%
10 135
-16%
10 325
+2%
16 200
+57%
19 412
+20%
20 534
+6%
21 952
+7%
23 423
+7%
Operating Income
Operating Expenses
(5 146)
(5 286)
(5 015)
(5 003)
(4 800)
(4 979)
(4 854)
(4 788)
(5 078)
(4 948)
(4 947)
(6 029)
(5 946)
(5 778)
(4 950)
(5 393)
(5 476)
(5 363)
(5 411)
(5 757)
(6 046)
(6 390)
(5 754)
(6 300)
(6 186)
(5 948)
(5 766)
(5 857)
(5 957)
(5 913)
(6 864)
(7 342)
(7 895)
(8 511)
(8 973)
(9 295)
(9 793)
(10 480)
(10 504)
(10 888)
(11 402)
Selling, General & Administrative
(5 259)
(5 245)
(4 976)
(4 967)
(4 768)
(4 948)
(4 847)
(4 782)
(5 073)
(4 947)
(4 926)
(4 879)
(4 792)
(4 623)
(4 918)
(5 001)
(5 084)
(5 330)
(5 387)
(5 700)
(5 987)
(6 329)
(5 713)
(5 496)
(5 391)
(5 163)
(5 766)
(5 857)
(5 957)
(5 855)
(6 506)
(6 840)
(7 260)
(7 751)
(7 592)
(8 418)
(8 684)
(9 259)
(9 004)
(9 435)
(9 834)
Research & Development
(40)
(40)
(39)
(34)
(30)
(30)
(7)
(21)
(21)
(17)
(21)
(24)
(27)
(29)
(32)
(32)
(32)
(24)
(24)
(19)
(21)
(31)
(41)
0
0
(10)
0
0
0
(58)
(358)
(495)
(628)
(753)
(1 300)
(787)
(1 001)
(1 185)
(1 436)
(1 406)
(1 500)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(81)
0
(19)
(37)
(64)
0
(68)
Other Operating Expenses
153
0
0
0
0
0
0
15
16
16
0
(1 126)
(1 127)
(1 126)
0
(360)
(360)
(8)
0
(38)
(38)
(30)
0
(805)
(795)
(775)
0
0
0
0
0
(7)
(7)
(7)
0
(90)
(90)
0
0
(47)
0
Operating Income
20 937
N/A
20 416
-2%
19 858
-3%
17 867
-10%
14 847
-17%
11 299
-24%
9 674
-14%
8 464
-13%
9 317
+10%
11 102
+19%
13 034
+17%
13 366
+3%
13 656
+2%
13 121
-4%
13 963
+6%
16 312
+17%
21 230
+30%
25 692
+21%
28 181
+10%
28 532
+1%
27 298
-4%
28 068
+3%
30 157
+7%
29 131
-3%
30 885
+6%
31 785
+3%
31 637
0%
31 063
-2%
28 608
-8%
23 447
-18%
19 786
-16%
15 780
-20%
6 728
-57%
3 500
-48%
1 162
-67%
1 031
-11%
6 407
+522%
8 931
+39%
10 030
+12%
11 064
+10%
12 021
+9%
Pre-Tax Income
Interest Income Expense
(341)
(185)
485
677
959
(405)
(1 155)
(1 247)
(2 163)
(1 002)
(479)
(835)
(311)
(234)
46
241
856
1 186
1 762
2 022
2 778
2 825
2 559
2 461
2 669
3 408
4 279
4 805
5 256
4 644
5 694
6 105
5 916
6 494
5 840
6 113
6 254
5 647
5 404
4 701
3 420
Non-Reccuring Items
0
154
0
0
0
0
0
0
0
0
(1 127)
0
0
0
(361)
0
0
(361)
(31)
0
0
0
(775)
0
0
0
(50)
0
0
0
(7)
0
0
0
(90)
0
0
(875)
(1 267)
264
264
Gain/Loss on Disposition of Assets
0
659
521
27
28
30
3
0
31
31
0
0
(29)
(30)
(197)
0
0
(70)
(78)
177
209
63
(163)
(256)
(322)
(327)
(100)
(59)
410
389
328
371
(122)
(94)
(20)
(72)
(35)
(59)
(112)
(96)
(60)
Total Other Income
895
26
334
546
240
226
144
255
516
423
88
381
208
115
373
214
425
928
710
800
758
672
855
760
588
705
53
(201)
74
(113)
277
139
(360)
(326)
(246)
(117)
546
701
301
294
264
Pre-Tax Income
21 491
N/A
21 069
-2%
21 199
+1%
19 117
-10%
16 074
-16%
11 149
-31%
8 666
-22%
7 474
-14%
7 699
+3%
10 553
+37%
11 515
+9%
12 912
+12%
13 523
+5%
12 970
-4%
13 825
+7%
16 767
+21%
22 511
+34%
27 374
+22%
30 544
+12%
31 531
+3%
31 043
-2%
31 628
+2%
32 633
+3%
32 096
-2%
33 820
+5%
35 572
+5%
35 819
+1%
35 608
-1%
34 348
-4%
28 367
-17%
26 078
-8%
22 395
-14%
12 162
-46%
9 573
-21%
6 646
-31%
6 955
+5%
13 171
+89%
14 345
+9%
14 357
+0%
16 227
+13%
15 908
-2%
Net Income
Tax Provision
(4 556)
(4 544)
(4 615)
(4 351)
(3 408)
(2 428)
(1 740)
(1 428)
(1 672)
(2 232)
(2 673)
(3 002)
(3 251)
(3 294)
(3 502)
(4 742)
(5 846)
(6 938)
(7 900)
(7 522)
(7 114)
(7 114)
(7 178)
(7 047)
(7 503)
(7 721)
(7 344)
(7 216)
(7 111)
(6 006)
(5 930)
(5 132)
(3 584)
(3 058)
(2 489)
(2 649)
(3 718)
(4 238)
(4 352)
(4 989)
(5 367)
Income from Continuing Operations
16 937
16 526
16 584
14 767
12 666
8 721
6 926
6 046
6 027
8 321
8 842
9 911
10 273
9 677
10 323
12 024
16 664
20 436
22 644
24 009
23 929
24 514
25 455
25 049
26 317
27 851
28 475
28 392
27 237
22 361
20 148
17 263
8 578
6 516
4 157
4 306
9 454
10 107
10 005
11 238
10 541
Income to Minority Interest
(5 881)
(5 850)
(5 755)
(4 963)
(3 815)
(2 137)
(1 150)
(858)
(1 078)
(1 999)
(2 484)
(2 941)
(3 157)
(2 915)
(2 729)
(2 317)
(2 042)
(1 847)
(1 463)
(1 821)
(1 575)
(1 558)
(1 244)
(1 447)
(1 756)
(2 357)
(2 892)
(2 822)
(2 852)
(1 997)
(945)
(186)
1 699
1 822
1 248
1 302
(508)
(1 424)
(2 007)
(2 692)
(3 270)
Net Income (Common)
11 056
N/A
10 678
-3%
10 829
+1%
9 805
-9%
8 852
-10%
6 585
-26%
5 776
-12%
5 188
-10%
4 949
-5%
6 321
+28%
6 358
+1%
6 969
+10%
7 115
+2%
6 761
-5%
7 594
+12%
9 707
+28%
14 621
+51%
18 588
+27%
21 181
+14%
22 187
+5%
22 353
+1%
22 957
+3%
24 211
+5%
23 259
-4%
23 964
+3%
24 899
+4%
25 099
+1%
25 418
+1%
25 017
-2%
21 529
-14%
20 256
-6%
18 142
-10%
10 462
-42%
7 988
-24%
5 055
-37%
5 258
+4%
8 596
+63%
8 333
-3%
7 648
-8%
8 196
+7%
6 919
-16%
EPS (Diluted)
2.54
N/A
2.45
-4%
2.49
+2%
2.25
-10%
2.04
-9%
1.52
-25%
1.27
-16%
1.2
-6%
1.14
-5%
1.45
+27%
1.27
-12%
1.6
+26%
1.63
+2%
1.55
-5%
1.49
-4%
1.94
+30%
2.92
+51%
3.5
+20%
3.53
+1%
4
+13%
3.67
-8%
3.76
+2%
3.64
-3%
3.82
+5%
3.94
+3%
4.07
+3%
3.72
-9%
4.15
+12%
3.71
-11%
3.19
-14%
3.01
-6%
2.64
-12%
1.55
-41%
1.11
-28%
0.7
-37%
0.71
+1%
1.13
+59%
1.12
-1%
0.99
-12%
1.1
+11%
0.87
-21%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 198,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.