Walsin Lihwa Corp
TWSE:1605

Watchlist Manager
Walsin Lihwa Corp Logo
Walsin Lihwa Corp
TWSE:1605
Watchlist
Price: 25.35 TWD 3.89% Market Closed
Market Cap: 102.2B TWD
Have any thoughts about
Walsin Lihwa Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

176B
-1%
Revenue
Growth Rates:
1 Year
-7%
3 Years
+24%
5 Years
+19%
7 Years
+8%
10 Years
+8%
2.6B
-37%
Operating Income
Growth Rates:
1 Year
-66%
3 Years
-70%
5 Years
-3%
7 Years
-66%
10 Years
-30%
3.9B
-25%
Net Income
Growth Rates:
1 Year
-28%
3 Years
-67%
5 Years
+11%
7 Years
-38%
10 Years
-

Earnings Waterfall
Walsin Lihwa Corp

Revenue
176B TWD
Cost of Revenue
-164.1B TWD
Gross Profit
11.9B TWD
Operating Expenses
-9.3B TWD
Operating Income
2.6B TWD
Other Expenses
1.3B TWD
Net Income
3.9B TWD

Income Statement
Walsin Lihwa Corp

Rotate your device to view
Income Statement
Currency: TWD
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 Sep-2024
Revenue
Revenue
162 862
N/A
162 987
+0%
162 159
-1%
158 789
-2%
151 537
-5%
149 338
-1%
145 026
-3%
141 232
-3%
141 817
+0%
143 355
+1%
148 908
+4%
151 400
+2%
162 600
+7%
167 793
+3%
181 548
+8%
194 077
+7%
191 655
-1%
190 915
0%
176 740
-7%
163 028
-8%
147 546
-9%
134 804
-9%
121 828
-10%
113 756
-7%
112 047
-2%
112 547
+0%
117 300
+4%
127 392
+9%
141 425
+11%
156 665
+11%
170 384
+9%
181 725
+7%
183 094
+1%
180 401
-1%
188 557
+5%
187 520
-1%
190 242
+1%
189 840
0%
179 676
-5%
178 543
-1%
175 999
-1%
Gross Profit
Cost of Revenue
(155 118)
(155 417)
(154 829)
(152 163)
(146 360)
(143 529)
(138 004)
(133 238)
(132 528)
(133 791)
(139 349)
(142 869)
(151 048)
(155 788)
(165 009)
(173 788)
(174 806)
(174 980)
(165 575)
(155 243)
(140 049)
(125 414)
(112 833)
(102 001)
(99 313)
(100 078)
(103 929)
(115 073)
(126 762)
(136 855)
(147 495)
(157 229)
(160 747)
(163 054)
(172 074)
(172 627)
(174 810)
(175 396)
(167 203)
(165 577)
(164 113)
Gross Profit
7 744
N/A
7 570
-2%
7 330
-3%
6 626
-10%
5 176
-22%
5 809
+12%
7 021
+21%
7 993
+14%
9 288
+16%
9 564
+3%
9 558
0%
8 531
-11%
11 553
+35%
12 005
+4%
16 540
+38%
20 289
+23%
16 849
-17%
15 935
-5%
11 165
-30%
7 785
-30%
7 496
-4%
9 391
+25%
8 995
-4%
11 755
+31%
12 734
+8%
12 468
-2%
13 371
+7%
12 319
-8%
14 663
+19%
19 809
+35%
22 889
+16%
24 495
+7%
22 347
-9%
17 346
-22%
16 483
-5%
14 894
-10%
15 431
+4%
14 444
-6%
12 473
-14%
12 966
+4%
11 886
-8%
Operating Income
Operating Expenses
(4 090)
(4 067)
(3 949)
(3 751)
(3 808)
(3 851)
(3 945)
(4 122)
(4 303)
(4 243)
(4 195)
(4 078)
(4 027)
(4 109)
(4 362)
(4 486)
(4 963)
(4 909)
(4 894)
(5 133)
(4 852)
(5 331)
(5 408)
(5 314)
(5 246)
(5 083)
(5 335)
(5 620)
(5 970)
(6 464)
(6 853)
(7 444)
(7 698)
(7 848)
(7 936)
(7 833)
(7 976)
(8 203)
(8 484)
(8 898)
(9 315)
Selling, General & Administrative
(3 981)
(3 968)
(3 845)
(3 675)
(3 735)
(3 786)
(3 897)
(4 093)
(4 274)
(4 209)
(4 161)
(4 031)
(3 963)
(4 037)
(4 282)
(4 389)
(4 828)
(4 778)
(4 672)
(4 902)
(4 644)
(5 188)
(5 269)
(5 186)
(5 131)
(4 960)
(5 190)
(5 464)
(5 795)
(6 272)
(6 661)
(7 234)
(7 487)
(7 628)
(7 706)
(7 589)
(7 710)
(7 909)
(8 167)
(8 534)
(8 912)
Research & Development
(92)
(92)
(100)
(95)
(83)
(66)
(41)
(25)
(26)
(32)
(39)
(48)
(65)
(72)
(80)
(97)
(130)
(131)
(144)
(153)
(134)
(143)
(139)
(128)
(115)
(124)
(107)
(117)
(137)
(192)
(192)
(210)
(211)
(219)
(230)
(244)
(265)
(294)
(317)
(364)
(402)
Other Operating Expenses
(17)
(7)
(3)
19
11
1
(7)
(3)
(2)
(1)
4
2
1
0
0
0
(5)
0
(78)
(79)
(74)
0
0
0
0
0
(39)
(39)
(39)
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
3 653
N/A
3 504
-4%
3 381
-3%
2 875
-15%
1 369
-52%
1 958
+43%
3 077
+57%
3 871
+26%
4 985
+29%
5 322
+7%
5 361
+1%
4 451
-17%
7 523
+69%
7 896
+5%
12 177
+54%
15 803
+30%
11 886
-25%
11 026
-7%
6 271
-43%
2 652
-58%
2 644
0%
4 059
+54%
3 587
-12%
6 442
+80%
7 488
+16%
7 385
-1%
8 036
+9%
6 699
-17%
8 692
+30%
13 346
+54%
16 036
+20%
17 052
+6%
14 648
-14%
9 499
-35%
8 547
-10%
7 061
-17%
7 456
+6%
6 241
-16%
3 989
-36%
4 068
+2%
2 571
-37%
Pre-Tax Income
Interest Income Expense
(849)
1 022
1 326
1 706
898
931
1 238
1 270
1 038
1 163
780
891
1 463
1 701
2 295
3 434
5 063
5 607
4 819
5 328
2 277
1 650
1 844
777
2 089
2 118
3 386
4 317
5 737
6 133
5 810
7 039
15 401
13 011
12 624
9 807
(632)
343
96
740
516
Non-Reccuring Items
(3 393)
(910)
(907)
(914)
(40)
(403)
(439)
(781)
(766)
(454)
(420)
(69)
(69)
(0)
0
0
0
(79)
(0)
0
(0)
(1 681)
(1 680)
(1 680)
(1 680)
1
1
(1)
(556)
(694)
(694)
(692)
(138)
0
(0)
0
(0)
(0)
(0)
(13)
(13)
Gain/Loss on Disposition of Assets
448
(17)
(19)
52
84
87
88
14
(13)
275
304
316
346
60
28
28
(10)
(12)
(51)
(54)
(50)
855
898
902
902
(8)
(3)
21
21
20
21
6
3
68
67
51
53
(11)
(10)
(4)
(17)
Total Other Income
(72)
62
(16)
112
(96)
(107)
(114)
(122)
18
(133)
(70)
(126)
(157)
(263)
(75)
(30)
(47)
128
(51)
(53)
(139)
(143)
(135)
(280)
(282)
(245)
(350)
(84)
142
317
500
532
561
824
719
685
587
866
926
839
851
Pre-Tax Income
(214)
N/A
3 661
N/A
3 765
+3%
3 832
+2%
2 216
-42%
2 465
+11%
3 852
+56%
4 254
+10%
5 264
+24%
6 173
+17%
5 957
-4%
5 463
-8%
9 107
+67%
9 394
+3%
14 425
+54%
19 237
+33%
16 893
-12%
16 671
-1%
10 990
-34%
7 873
-28%
4 733
-40%
4 740
+0%
4 514
-5%
6 159
+36%
8 517
+38%
9 251
+9%
11 070
+20%
10 951
-1%
14 037
+28%
19 122
+36%
21 674
+13%
23 937
+10%
30 476
+27%
23 402
-23%
21 957
-6%
17 603
-20%
7 463
-58%
7 438
0%
5 001
-33%
5 630
+13%
3 908
-31%
Net Income
Tax Provision
(936)
(1 126)
(1 236)
(1 363)
(769)
(737)
(969)
(1 021)
(1 210)
(1 335)
(1 226)
(1 152)
(2 729)
(2 700)
(4 723)
(6 436)
(4 705)
(4 712)
(2 347)
(1 148)
(822)
(957)
(1 094)
(1 686)
(2 323)
(2 245)
(2 413)
(1 509)
(1 809)
(3 865)
(4 356)
(4 852)
(6 714)
(4 262)
(4 194)
(3 968)
(1 415)
(1 497)
(770)
(423)
(242)
Income from Continuing Operations
(1 149)
2 536
2 529
2 469
1 447
1 728
2 884
3 234
4 055
4 839
4 731
4 311
6 377
6 694
9 700
12 799
12 187
11 959
8 643
6 725
3 910
3 783
3 420
4 473
6 194
7 006
8 656
9 442
12 227
15 257
17 318
19 085
23 762
19 140
17 763
13 636
6 048
5 941
4 230
5 207
3 667
Income to Minority Interest
(231)
(271)
(285)
(183)
(92)
(126)
(181)
(191)
(266)
(270)
(215)
(188)
(154)
(134)
(114)
(140)
(152)
(203)
(251)
(453)
(438)
(634)
(672)
(457)
(438)
(315)
(193)
(269)
(358)
(615)
(723)
(624)
(366)
212
(150)
(457)
(694)
(807)
(321)
(71)
193
Net Income (Common)
(1 381)
N/A
2 265
N/A
2 245
-1%
2 287
+2%
1 356
-41%
1 602
+18%
2 703
+69%
3 043
+13%
3 789
+25%
4 568
+21%
4 516
-1%
4 123
-9%
6 223
+51%
6 560
+5%
9 586
+46%
12 658
+32%
12 034
-5%
11 757
-2%
8 390
-29%
6 271
-25%
3 473
-45%
3 150
-9%
2 747
-13%
4 016
+46%
5 756
+43%
6 691
+16%
8 463
+26%
9 173
+8%
11 869
+29%
14 643
+23%
16 595
+13%
18 461
+11%
23 396
+27%
19 352
-17%
17 613
-9%
13 178
-25%
5 354
-59%
5 134
-4%
3 909
-24%
5 135
+31%
3 859
-25%
EPS (Diluted)
-0.4
N/A
0.64
N/A
0.63
-2%
0.64
+2%
0.38
-41%
0.45
+18%
0.77
+71%
0.87
+13%
1.1
+26%
1.3
+18%
1.34
+3%
1.24
-7%
1.87
+51%
1.93
+3%
2.87
+49%
3.79
+32%
3.61
-5%
3.45
-4%
2.52
-27%
1.88
-25%
1.04
-45%
0.93
-11%
0.83
-11%
1.22
+47%
1.75
+43%
2
+14%
2.42
+21%
2.63
+9%
3.38
+29%
4.17
+23%
4.75
+14%
5.37
+13%
6.49
+21%
5.44
-16%
4.71
-13%
3.52
-25%
1.32
-63%
1.32
N/A
0.96
-27%
1.27
+32%
0.96
-24%

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 210,300+ 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

© 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.