Nan Ya Plastics Corp
TWSE:1303

Watchlist Manager
Nan Ya Plastics Corp Logo
Nan Ya Plastics Corp
TWSE:1303
Watchlist
Price: 32.95 TWD -4.63% Market Closed
Market Cap: 261.3B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
0%
3 Years
-37%
5 Years
-9%
7 Years
-15%
10 Years
-20%
0
Operating Income
+0%
Growth Rates:
1 Year
-77%
3 Years
-99%
5 Years
-95%
7 Years
-99%
10 Years
-96%
0
Net Income
+0%
Growth Rates:
1 Year
-47%
3 Years
-96%
5 Years
-86%
7 Years
-94%
10 Years
-89%

Earnings Waterfall
Nan Ya Plastics Corp

Revenue
259.6B TWD
Cost of Revenue
-241B TWD
Gross Profit
18.6B TWD
Operating Expenses
-18.1B TWD
Operating Income
447.5m TWD
Other Expenses
2.9B TWD
Net Income
3.3B TWD

Income Statement
Nan Ya Plastics Corp

Rotate your device to view
Income Statement
Currency: TWD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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 Sep-2024 Dec-2024
Revenue
Revenue
325 473
N/A
327 525
+1%
326 334
0%
312 752
-4%
299 781
-4%
285 725
-5%
271 945
-5%
269 541
-1%
275 294
+2%
282 501
+3%
288 363
+2%
297 324
+3%
306 140
+3%
315 685
+3%
328 033
+4%
336 859
+3%
333 062
-1%
321 762
-3%
307 159
-5%
292 357
-5%
286 303
-2%
280 940
-2%
269 713
-4%
265 618
-2%
273 354
+3%
297 507
+9%
340 870
+15%
383 008
+12%
411 670
+7%
424 052
+3%
414 796
-2%
387 456
-7%
355 183
-8%
318 865
-10%
287 871
-10%
272 534
-5%
259 755
-5%
252 611
-3%
255 280
+1%
254 452
0%
259 608
+2%
Gross Profit
Cost of Revenue
(296 428)
(294 378)
(288 994)
(276 386)
(263 460)
(252 822)
(243 675)
(241 016)
(243 803)
(245 604)
(247 942)
(251 369)
(256 206)
(265 025)
(274 940)
(283 559)
(284 054)
(279 996)
(272 251)
(263 728)
(258 173)
(251 801)
(239 741)
(233 111)
(233 757)
(244 051)
(266 615)
(289 112)
(307 825)
(322 023)
(325 327)
(318 331)
(301 277)
(279 250)
(259 961)
(248 085)
(240 519)
(235 321)
(236 955)
(235 611)
(241 033)
Gross Profit
29 046
N/A
33 147
+14%
37 340
+13%
36 364
-3%
36 322
0%
32 903
-9%
28 270
-14%
28 526
+1%
31 491
+10%
36 897
+17%
40 421
+10%
45 954
+14%
49 934
+9%
50 659
+1%
53 092
+5%
53 299
+0%
49 007
-8%
41 766
-15%
34 908
-16%
28 629
-18%
28 130
-2%
29 139
+4%
29 972
+3%
32 507
+8%
39 597
+22%
53 456
+35%
74 255
+39%
93 897
+26%
103 845
+11%
102 028
-2%
89 469
-12%
69 125
-23%
53 907
-22%
39 615
-27%
27 910
-30%
24 449
-12%
19 236
-21%
17 290
-10%
18 324
+6%
18 841
+3%
18 575
-1%
Operating Income
Operating Expenses
(18 107)
(18 260)
(18 244)
(17 924)
(17 725)
(17 381)
(17 134)
(17 605)
(18 209)
(18 586)
(19 861)
(20 143)
(20 085)
(20 221)
(19 542)
(19 722)
(19 587)
(19 130)
(18 782)
(18 249)
(18 245)
(18 679)
(18 495)
(18 527)
(18 376)
(18 855)
(19 977)
(21 466)
(22 845)
(23 797)
(24 063)
(23 168)
(21 877)
(20 013)
(18 753)
(18 116)
(17 252)
(17 272)
(17 390)
(17 497)
(18 128)
Selling, General & Administrative
(18 096)
(18 250)
(18 240)
(17 929)
(17 759)
(17 363)
(17 114)
(17 570)
(18 092)
(18 549)
(19 844)
(20 133)
(20 118)
(20 263)
(19 582)
(19 769)
(19 643)
(19 180)
(18 834)
(18 279)
(18 252)
(18 677)
(18 481)
(18 520)
(18 376)
(18 850)
(19 973)
(21 451)
(22 845)
(23 785)
(24 072)
(23 176)
(21 879)
(20 024)
(18 751)
(18 112)
(17 242)
(17 276)
(17 380)
(17 265)
(18 127)
Depreciation & Amortization
0
0
0
0
0
0
0
0
(24)
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
Other Operating Expenses
(13)
(11)
(5)
4
34
(19)
(20)
(35)
(92)
(36)
(17)
(10)
33
42
40
47
56
50
52
30
7
(3)
(15)
(7)
(1)
(4)
(4)
(15)
0
(12)
9
8
2
11
(1)
(4)
(10)
4
(10)
(232)
(1)
Operating Income
10 938
N/A
14 886
+36%
19 095
+28%
18 439
-3%
18 597
+1%
15 521
-17%
11 135
-28%
10 919
-2%
13 283
+22%
18 310
+38%
20 559
+12%
25 811
+26%
29 850
+16%
30 437
+2%
33 549
+10%
33 577
+0%
29 421
-12%
22 636
-23%
16 126
-29%
10 381
-36%
9 885
-5%
10 460
+6%
11 476
+10%
13 981
+22%
21 220
+52%
34 602
+63%
54 278
+57%
72 431
+33%
81 000
+12%
78 232
-3%
65 406
-16%
45 958
-30%
32 030
-30%
19 602
-39%
9 157
-53%
6 333
-31%
1 984
-69%
18
-99%
935
+4 965%
1 344
+44%
448
-67%
Pre-Tax Income
Interest Income Expense
22 325
17 815
20 764
21 384
22 854
22 327
21 031
18 957
39 362
40 499
39 533
44 286
31 442
33 535
38 982
40 737
30 453
27 797
21 201
15 323
14 674
10 272
4 997
5 386
6 954
13 340
19 527
19 419
20 862
21 746
23 311
19 269
11 325
5 550
242
2 045
4 792
6 245
5 732
361
2 041
Non-Reccuring Items
(121)
(120)
(85)
(84)
36
37
(182)
(183)
(810)
(771)
(541)
(533)
94
59
13
9
0
(5)
(5)
(10)
0
0
(36)
(36)
(36)
(36)
1
1
(120)
(120)
(121)
(121)
(16)
(16)
(16)
(16)
14
14
(227)
0
(241)
Gain/Loss on Disposition of Assets
(31)
3
(4)
1
(52)
(65)
(67)
(65)
120
98
95
87
(59)
(49)
(59)
(79)
(106)
(106)
(87)
(66)
308
301
297
294
(30)
(27)
(177)
(182)
(191)
(195)
697
662
628
597
(147)
(91)
2
33
57
35
(23)
Total Other Income
1 352
1 252
1 351
2 262
2 210
2 350
2 257
1 763
1 893
1 880
1 895
1 459
1 450
1 519
1 575
1 622
1 757
1 802
1 761
1 821
1 822
1 882
2 175
2 177
2 330
2 275
2 316
2 238
1 913
2 083
2 432
2 565
3 584
3 653
3 359
3 302
2 338
2 153
2 114
2 028
2 299
Pre-Tax Income
34 464
N/A
33 837
-2%
41 121
+22%
42 002
+2%
43 645
+4%
40 169
-8%
34 173
-15%
31 390
-8%
53 847
+72%
60 014
+11%
61 541
+3%
71 110
+16%
62 776
-12%
65 500
+4%
74 060
+13%
75 866
+2%
61 525
-19%
52 125
-15%
38 996
-25%
27 449
-30%
26 689
-3%
22 916
-14%
18 909
-17%
21 802
+15%
30 438
+40%
50 153
+65%
75 945
+51%
93 907
+24%
103 464
+10%
101 746
-2%
91 725
-10%
68 333
-26%
47 551
-30%
29 387
-38%
12 595
-57%
11 573
-8%
9 130
-21%
8 463
-7%
8 610
+2%
3 769
-56%
4 523
+20%
Net Income
Tax Provision
(1 690)
(2 259)
(7 321)
(7 656)
(7 563)
(6 966)
(5 226)
(4 472)
(5 134)
(6 022)
(6 850)
(8 014)
(8 801)
(8 828)
(9 787)
(9 811)
(8 866)
(7 748)
(5 405)
(4 056)
(3 480)
(3 514)
(2 862)
(3 202)
(3 550)
(6 276)
(10 720)
(15 178)
(18 631)
(18 805)
(16 690)
(12 284)
(9 066)
(5 514)
(3 215)
(2 726)
(1 020)
(851)
(659)
(433)
(1 216)
Income from Continuing Operations
32 773
31 577
33 799
34 344
36 082
33 203
28 947
26 919
48 713
53 992
54 691
63 096
53 975
56 671
64 272
66 053
52 659
44 377
33 591
23 393
23 210
19 402
16 047
18 600
26 888
43 877
65 225
78 729
84 833
82 940
75 035
56 049
38 485
23 873
9 380
8 848
8 110
7 613
7 951
3 336
3 307
Income to Minority Interest
(1 032)
(1 215)
(895)
(757)
(360)
(62)
(7)
412
127
345
318
148
546
445
484
323
87
(44)
(70)
(136)
(133)
(371)
(710)
(920)
(1 179)
(1 519)
(1 992)
(2 717)
(3 538)
(4 257)
(5 039)
(5 816)
(6 376)
(5 940)
(4 859)
(3 340)
(1 800)
(927)
(472)
(152)
33
Net Income (Common)
31 742
N/A
30 363
-4%
32 904
+8%
33 586
+2%
35 721
+6%
33 141
-7%
28 941
-13%
27 332
-6%
48 840
+79%
54 337
+11%
55 010
+1%
63 246
+15%
54 521
-14%
57 119
+5%
64 758
+13%
66 377
+3%
52 746
-21%
44 333
-16%
33 521
-24%
23 257
-31%
23 076
-1%
19 030
-18%
15 337
-19%
17 679
+15%
25 709
+45%
42 358
+65%
63 233
+49%
76 012
+20%
81 295
+7%
78 683
-3%
69 996
-11%
50 233
-28%
32 109
-36%
17 932
-44%
4 522
-75%
5 507
+22%
6 310
+15%
6 686
+6%
7 478
+12%
3 183
-57%
3 340
+5%
EPS (Diluted)
4
N/A
3.82
-5%
4.14
+8%
4.23
+2%
4.5
+6%
4.18
-7%
3.65
-13%
3.44
-6%
6.16
+79%
6.84
+11%
6.93
+1%
7.97
+15%
6.87
-14%
7.2
+5%
8.16
+13%
8.37
+3%
6.65
-21%
5.59
-16%
4.23
-24%
2.93
-31%
2.91
-1%
2.4
-18%
1.93
-20%
2.23
+16%
3.24
+45%
5.34
+65%
7.97
+49%
9.58
+20%
10.25
+7%
9.92
-3%
8.83
-11%
6.33
-28%
4.05
-36%
2.26
-44%
0.57
-75%
0.69
+21%
0.8
+16%
0.84
+5%
0.94
+12%
0.4
-57%
0.42
+5%

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 240,500+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.