Eternal Materials Co Ltd
TWSE:1717

Watchlist Manager
Eternal Materials Co Ltd Logo
Eternal Materials Co Ltd
TWSE:1717
Watchlist
Price: 28.35 TWD Market Closed
Market Cap: 33.4B TWD
Have any thoughts about
Eternal Materials Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

43.7B
+0.2%
Revenue
Growth Rates:
1 Year
+1%
3 Years
-11%
5 Years
+7%
7 Years
+7%
10 Years
+9%
2.1B
-10%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
-51%
5 Years
+6%
7 Years
+20%
10 Years
-25%
1.8B
-8%
Net Income
Growth Rates:
1 Year
+22%
3 Years
-52%
5 Years
-17%
7 Years
+4%
10 Years
-22%

Earnings Waterfall
Eternal Materials Co Ltd

Revenue
43.7B TWD
Cost of Revenue
-35B TWD
Gross Profit
8.7B TWD
Operating Expenses
-6.5B TWD
Operating Income
2.1B TWD
Other Expenses
-391m TWD
Net Income
1.8B TWD

Income Statement
Eternal Materials Co Ltd

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
40 185
N/A
40 343
+0%
40 684
+1%
40 130
-1%
39 219
-2%
38 487
-2%
37 932
-1%
37 924
0%
37 844
0%
38 680
+2%
39 301
+2%
39 240
0%
40 797
+4%
41 551
+2%
42 281
+2%
44 187
+5%
43 996
0%
43 300
-2%
42 823
-1%
41 394
-3%
40 638
-2%
40 363
-1%
38 555
-4%
37 163
-4%
36 646
-1%
38 370
+5%
41 943
+9%
46 198
+10%
49 320
+7%
50 471
+2%
51 633
+2%
51 607
0%
50 291
-3%
49 014
-3%
46 226
-6%
43 891
-5%
43 464
-1%
42 452
-2%
42 897
+1%
43 617
+2%
43 683
+0%
Gross Profit
Cost of Revenue
(32 554)
(32 564)
(32 542)
(31 931)
(30 826)
(29 740)
(29 053)
(28 781)
(28 755)
(30 097)
(31 113)
(31 726)
(33 439)
(34 113)
(34 948)
(36 498)
(36 412)
(36 020)
(35 534)
(34 120)
(33 225)
(32 506)
(30 668)
(29 211)
(28 398)
(29 484)
(32 117)
(35 605)
(38 431)
(39 777)
(40 756)
(40 727)
(39 973)
(38 851)
(37 099)
(35 592)
(34 982)
(34 304)
(34 295)
(34 887)
(35 013)
Gross Profit
7 631
N/A
7 780
+2%
8 143
+5%
8 200
+1%
8 394
+2%
8 747
+4%
8 879
+2%
9 143
+3%
9 090
-1%
8 582
-6%
8 189
-5%
7 515
-8%
7 358
-2%
7 438
+1%
7 333
-1%
7 689
+5%
7 584
-1%
7 280
-4%
7 289
+0%
7 274
0%
7 413
+2%
7 857
+6%
7 887
+0%
7 953
+1%
8 248
+4%
8 886
+8%
9 827
+11%
10 594
+8%
10 889
+3%
10 694
-2%
10 877
+2%
10 880
+0%
10 318
-5%
10 163
-2%
9 127
-10%
8 299
-9%
8 481
+2%
8 147
-4%
8 601
+6%
8 729
+1%
8 669
-1%
Operating Income
Operating Expenses
(4 781)
(4 950)
(5 106)
(5 204)
(5 305)
(5 349)
(5 431)
(5 444)
(5 435)
(5 453)
(5 428)
(5 459)
(5 568)
(5 577)
(5 644)
(5 675)
(5 561)
(5 467)
(5 388)
(5 329)
(5 391)
(5 522)
(5 589)
(5 593)
(5 579)
(5 747)
(6 222)
(6 259)
(6 474)
(6 599)
(6 795)
(6 960)
(6 947)
(6 886)
(6 677)
(6 497)
(6 422)
(6 232)
(6 321)
(6 344)
(6 521)
Selling, General & Administrative
(3 462)
(3 601)
(3 753)
(3 833)
(3 915)
(3 922)
(4 011)
(4 042)
(4 030)
(4 053)
(4 031)
(4 075)
(4 208)
(4 264)
(4 283)
(4 312)
(4 271)
(4 174)
(4 082)
(4 025)
(4 052)
(4 153)
(4 235)
(4 225)
(4 215)
(4 362)
(4 543)
(4 814)
(4 989)
(5 073)
(5 161)
(5 289)
(5 283)
(5 238)
(5 053)
(4 877)
(4 805)
(4 684)
(4 767)
(4 804)
(4 952)
Research & Development
(1 300)
(1 333)
(1 336)
(1 353)
(1 372)
(1 409)
(1 404)
(1 390)
(1 398)
(1 400)
(1 399)
(1 386)
(1 361)
(1 313)
(1 296)
(1 298)
(1 292)
(1 293)
(1 306)
(1 305)
(1 340)
(1 368)
(1 353)
(1 369)
(1 364)
(1 385)
(1 035)
(1 049)
(1 089)
(1 527)
(1 575)
(1 613)
(1 605)
(1 648)
(1 625)
(1 620)
(1 617)
(1 548)
(1 555)
(1 540)
(1 569)
Depreciation & Amortization
(20)
0
(17)
(17)
(18)
(18)
(18)
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
Other Operating Expenses
0
(16)
0
0
0
0
0
(12)
(7)
0
0
0
0
0
(65)
(65)
0
0
0
0
0
0
0
0
0
0
(643)
(396)
(396)
0
(59)
(59)
(59)
0
0
0
0
0
0
0
0
Operating Income
2 850
N/A
2 829
-1%
3 037
+7%
2 996
-1%
3 089
+3%
3 397
+10%
3 448
+1%
3 699
+7%
3 654
-1%
3 130
-14%
2 759
-12%
2 053
-26%
1 788
-13%
1 862
+4%
1 688
-9%
2 014
+19%
2 023
+0%
1 813
-10%
1 901
+5%
1 945
+2%
2 022
+4%
2 335
+16%
2 299
-2%
2 359
+3%
2 669
+13%
3 139
+18%
3 605
+15%
4 334
+20%
4 415
+2%
4 095
-7%
4 082
0%
3 920
-4%
3 372
-14%
3 277
-3%
2 450
-25%
1 802
-26%
2 060
+14%
1 915
-7%
2 280
+19%
2 385
+5%
2 148
-10%
Pre-Tax Income
Interest Income Expense
(17)
59
50
96
36
(140)
(165)
(135)
(155)
(72)
130
76
108
351
206
335
326
(25)
(30)
(132)
(131)
(75)
(95)
(88)
124
208
276
325
184
219
196
162
231
120
5
(3)
(71)
(13)
35
54
40
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(66)
(71)
0
0
0
0
0
0
0
0
(26)
(26)
(111)
(273)
0
(248)
(162)
(59)
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
(5)
10
1
7
8
(21)
(24)
(19)
(16)
(17)
(9)
422
421
465
527
85
84
53
(9)
(11)
(7)
64
60
69
62
(10)
(10)
(15)
(12)
(9)
(11)
(11)
(9)
(13)
Total Other Income
139
123
100
106
97
233
215
234
230
134
185
180
155
153
124
111
91
86
103
115
153
127
88
81
76
80
84
100
159
116
164
170
104
128
164
183
205
291
359
347
427
Pre-Tax Income
2 970
N/A
3 011
+1%
3 185
+6%
3 196
+0%
3 220
+1%
3 491
+8%
3 498
+0%
3 793
+8%
3 739
-1%
3 192
-15%
3 081
-3%
2 317
-25%
1 964
-15%
2 271
+16%
1 997
-12%
2 442
+22%
2 421
-1%
1 864
-23%
2 396
+29%
2 348
-2%
2 508
+7%
2 914
+16%
2 352
-19%
2 410
+2%
2 811
+17%
3 145
+12%
3 953
+26%
4 504
+14%
4 657
+3%
4 432
-5%
4 511
+2%
4 313
-4%
3 696
-14%
3 515
-5%
2 604
-26%
1 969
-24%
2 184
+11%
2 182
0%
2 663
+22%
2 777
+4%
2 602
-6%
Net Income
Tax Provision
(699)
(695)
(691)
(677)
(626)
(618)
(606)
(679)
(679)
(586)
(552)
(384)
(326)
(407)
(394)
(453)
(446)
(372)
(402)
(415)
(430)
(486)
(440)
(465)
(544)
(651)
(835)
(960)
(1 016)
(946)
(961)
(929)
(816)
(895)
(743)
(651)
(753)
(690)
(844)
(859)
(820)
Income from Continuing Operations
2 271
2 316
2 495
2 520
2 594
2 873
2 891
3 113
3 061
2 606
2 529
1 933
1 637
1 864
1 603
1 989
1 975
1 492
1 993
1 933
2 078
2 428
1 912
1 944
2 267
2 493
3 118
3 544
3 641
3 486
3 549
3 384
2 881
2 619
1 861
1 318
1 431
1 492
1 819
1 918
1 782
Income to Minority Interest
(17)
(10)
(4)
(1)
9
(1)
2
0
4
20
26
43
53
46
57
52
45
58
48
38
38
38
34
45
43
50
38
36
24
64
64
46
56
(2)
4
14
14
12
(6)
(17)
(25)
Net Income (Common)
2 254
N/A
2 307
+2%
2 490
+8%
2 518
+1%
2 602
+3%
2 872
+10%
2 892
+1%
3 112
+8%
3 063
-2%
2 626
-14%
2 555
-3%
1 976
-23%
1 691
-14%
1 910
+13%
1 660
-13%
2 041
+23%
2 020
-1%
1 551
-23%
2 042
+32%
1 971
-3%
2 117
+7%
2 466
+17%
1 947
-21%
1 989
+2%
2 311
+16%
2 543
+10%
3 156
+24%
3 580
+13%
3 665
+2%
3 549
-3%
3 613
+2%
3 430
-5%
2 937
-14%
2 618
-11%
1 866
-29%
1 333
-29%
1 445
+8%
1 504
+4%
1 813
+21%
1 900
+5%
1 757
-8%
EPS (Diluted)
1.81
N/A
1.85
+2%
2
+8%
2.02
+1%
2.09
+3%
2.3
+10%
2.32
+1%
2.49
+7%
2.45
-2%
2.22
-9%
2.06
-7%
1.57
-24%
1.37
-13%
1.62
+18%
1.33
-18%
1.64
+23%
1.63
-1%
1.31
-20%
1.65
+26%
1.58
-4%
1.7
+8%
2.08
+22%
1.56
-25%
1.6
+3%
1.86
+16%
2.15
+16%
2.54
+18%
2.88
+13%
3.11
+8%
3
-4%
3.05
+2%
2.91
-5%
2.44
-16%
2.15
-12%
1.57
-27%
1.12
-29%
1.22
+9%
1.27
+4%
1.54
+21%
1.61
+5%
1.49
-7%

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 210,800+ 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.