Asustek Computer Inc
TWSE:2357

Watchlist Manager
Asustek Computer Inc Logo
Asustek Computer Inc
TWSE:2357
Watchlist
Price: 600 TWD -0.33% Market Closed
Market Cap: 445.7B TWD
Have any thoughts about
Asustek Computer Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

553.3B
+6%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+9%
5 Years
-9%
7 Years
+24%
10 Years
+18%
31.5B
+9%
Operating Income
Growth Rates:
1 Year
+835%
3 Years
-28%
5 Years
+20%
7 Years
+125%
10 Years
+50%
33.7B
+4%
Net Income
Growth Rates:
1 Year
+312%
3 Years
-20%
5 Years
+145%
7 Years
+105%
10 Years
+63%

Earnings Waterfall
Asustek Computer Inc

Revenue
553.3B TWD
Cost of Revenue
-455.1B TWD
Gross Profit
98.2B TWD
Operating Expenses
-66.7B TWD
Operating Income
31.5B TWD
Other Expenses
2.1B TWD
Net Income
33.7B TWD

Income Statement
Asustek Computer Inc

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
470 153
N/A
477 408
+2%
478 962
+0%
482 172
+1%
477 572
-1%
472 335
-1%
479 699
+2%
474 635
-1%
473 127
0%
466 803
-1%
455 771
-2%
449 746
-1%
446 409
-1%
386 419
-13%
370 815
-4%
354 810
-4%
329 804
-7%
354 188
+7%
610 894
+72%
603 747
-1%
608 229
+1%
351 330
-42%
336 159
-4%
354 265
+5%
387 744
+9%
412 780
+6%
458 184
+11%
493 992
+8%
505 660
+2%
535 239
+6%
557 500
+4%
556 342
0%
562 020
+1%
537 192
-4%
510 167
-5%
498 948
-2%
489 230
-2%
482 314
-1%
492 614
+2%
521 817
+6%
553 326
+6%
Gross Profit
Cost of Revenue
(406 042)
(412 024)
(413 057)
(415 644)
(410 659)
(404 450)
(410 893)
(407 360)
(406 481)
(400 575)
(390 838)
(387 448)
(384 416)
(331 517)
(315 754)
(299 822)
(278 613)
(302 173)
(523 102)
(516 165)
(517 194)
(297 842)
(281 420)
(295 218)
(322 007)
(339 555)
(371 455)
(395 451)
(403 732)
(424 923)
(447 133)
(455 908)
(469 750)
(463 051)
(451 128)
(441 518)
(425 411)
(409 920)
(411 403)
(428 763)
(455 101)
Gross Profit
64 112
N/A
65 384
+2%
65 905
+1%
66 527
+1%
66 912
+1%
67 885
+1%
68 806
+1%
67 275
-2%
66 646
-1%
66 227
-1%
64 933
-2%
62 298
-4%
61 993
0%
54 902
-11%
55 061
+0%
54 988
0%
51 191
-7%
52 014
+2%
87 793
+69%
87 582
0%
91 036
+4%
53 488
-41%
54 739
+2%
59 047
+8%
65 737
+11%
73 226
+11%
86 729
+18%
98 541
+14%
101 928
+3%
110 316
+8%
110 367
+0%
100 434
-9%
92 270
-8%
74 141
-20%
59 039
-20%
57 430
-3%
63 819
+11%
72 394
+13%
81 210
+12%
93 053
+15%
98 224
+6%
Operating Income
Operating Expenses
(43 101)
(43 674)
(44 100)
(44 631)
(45 549)
(46 879)
(47 899)
(47 252)
(47 133)
(47 475)
(47 206)
(46 642)
(47 945)
(37 617)
(35 192)
(32 958)
(28 632)
(35 039)
(61 455)
(63 483)
(64 720)
(41 871)
(41 883)
(42 953)
(46 071)
(48 269)
(53 206)
(56 646)
(57 941)
(60 990)
(62 502)
(62 643)
(62 115)
(61 159)
(59 616)
(59 281)
(60 446)
(61 230)
(62 085)
(64 142)
(66 679)
Selling, General & Administrative
(30 903)
(32 306)
(32 635)
(32 439)
(33 467)
(33 922)
(34 814)
(34 345)
(33 929)
(34 177)
(33 474)
(33 191)
(33 266)
(25 843)
(23 882)
(22 280)
(19 533)
(24 001)
(41 637)
(42 478)
(43 348)
(27 751)
(27 669)
(28 053)
(30 139)
(31 378)
(34 563)
(37 114)
(38 092)
(40 891)
(41 993)
(42 364)
(42 328)
(40 538)
(38 902)
(38 178)
(38 812)
(39 602)
(40 915)
(42 371)
(44 402)
Research & Development
(12 199)
(11 368)
(11 466)
(12 192)
(12 082)
(12 956)
(13 084)
(12 905)
(13 202)
(13 299)
(13 730)
(13 450)
(14 677)
(11 774)
(11 309)
(10 678)
(9 100)
(11 037)
(19 818)
(21 004)
(21 372)
(14 120)
(14 214)
(14 893)
(15 924)
(16 875)
(13 886)
(14 788)
(15 094)
(20 089)
(20 524)
(20 265)
(19 786)
(20 625)
(20 313)
(21 114)
(21 644)
(21 639)
(21 168)
(21 774)
(22 284)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(8)
(16)
(4 757)
(4 745)
(4 755)
(10)
14
(13)
(1)
4
(402)
12
10
11
(2)
2
7
Operating Income
21 010
N/A
21 710
+3%
21 805
+0%
21 896
+0%
21 363
-2%
21 006
-2%
20 906
0%
20 023
-4%
19 513
-3%
18 752
-4%
17 727
-5%
15 656
-12%
14 049
-10%
17 285
+23%
19 871
+15%
22 032
+11%
22 560
+2%
16 976
-25%
26 338
+55%
24 100
-8%
26 316
+9%
11 617
-56%
12 856
+11%
16 094
+25%
19 666
+22%
24 957
+27%
33 523
+34%
41 895
+25%
43 987
+5%
49 326
+12%
47 865
-3%
37 791
-21%
30 155
-20%
12 982
-57%
(577)
N/A
(1 850)
-221%
3 373
N/A
11 164
+231%
19 125
+71%
28 911
+51%
31 545
+9%
Pre-Tax Income
Interest Income Expense
4 334
2 670
2 247
2 125
367
801
1 329
1 360
4 503
4 712
5 157
4 947
5 908
(151)
(842)
(1 821)
(5 827)
(182)
(311)
(271)
(246)
(128)
(121)
67
419
1 121
1 995
4 006
7 950
9 501
10 481
8 287
7 925
6 764
6 352
7 358
8 495
9 783
10 248
13 232
12 629
Non-Reccuring Items
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
(628)
0
(322)
(195)
237
0
(70)
(202)
(7)
0
0
0
Gain/Loss on Disposition of Assets
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
697
459
457
527
(162)
79
76
14
0
0
0
Total Other Income
1 192
1 018
953
822
807
636
707
776
696
818
759
204
457
6 587
6 567
5 753
8 520
4 192
8 215
10 457
9 956
7 816
4 373
5 291
7 059
7 042
8 979
6 957
2 609
889
950
1 324
1 431
1 105
862
850
723
1 141
1 426
1 169
910
Pre-Tax Income
26 536
N/A
25 398
-4%
25 005
-2%
24 844
-1%
22 537
-9%
22 443
0%
22 943
+2%
22 159
-3%
24 712
+12%
24 282
-2%
23 643
-3%
20 807
-12%
20 414
-2%
23 721
+16%
25 596
+8%
25 964
+1%
25 251
-3%
20 986
-17%
34 242
+63%
34 286
+0%
36 025
+5%
19 304
-46%
17 108
-11%
21 451
+25%
27 144
+27%
33 120
+22%
44 497
+34%
52 858
+19%
54 546
+3%
59 089
+8%
59 993
+2%
47 538
-21%
39 773
-16%
21 616
-46%
6 476
-70%
6 367
-2%
12 464
+96%
22 094
+77%
30 799
+39%
43 313
+41%
45 084
+4%
Net Income
Tax Provision
(5 675)
(5 683)
(6 018)
(6 077)
(5 357)
(5 157)
(5 119)
(4 774)
(5 497)
(4 664)
(4 512)
(3 802)
(3 512)
(4 165)
(4 438)
(4 457)
(4 347)
(3 643)
(6 248)
(6 247)
(6 748)
(4 094)
(3 789)
(5 016)
(6 810)
(7 317)
(9 401)
(11 544)
(11 866)
(12 483)
(12 631)
(9 492)
(6 831)
(4 784)
(1 900)
(1 195)
(2 400)
(4 204)
(5 412)
(8 488)
(8 895)
Income from Continuing Operations
20 863
19 714
18 989
18 768
17 180
17 286
17 824
17 385
19 216
19 618
19 132
17 006
16 902
19 556
21 158
21 507
20 904
17 342
27 994
28 039
29 278
15 210
13 319
16 435
20 333
25 803
35 097
41 314
42 680
46 605
47 362
38 046
32 942
16 831
4 576
5 172
10 064
17 890
25 387
34 825
36 190
Income to Minority Interest
(211)
(244)
(201)
(111)
(119)
(188)
(246)
(339)
(406)
(416)
(438)
(428)
(465)
(495)
(654)
(913)
(992)
(1 037)
(1 885)
(1 748)
(1 669)
(876)
(818)
(1 223)
(1 586)
(1 829)
(2 048)
(1 887)
(1 932)
(2 056)
(2 174)
(2 332)
(2 370)
(2 141)
(1 997)
(1 902)
(1 886)
(1 962)
(2 329)
(2 549)
(2 507)
Net Income (Common)
20 653
N/A
19 470
-6%
18 789
-3%
18 658
-1%
17 062
-9%
17 097
+0%
17 578
+3%
17 045
-3%
18 809
+10%
19 203
+2%
18 692
-3%
16 577
-11%
16 435
-1%
15 545
-5%
14 273
-8%
13 595
-5%
11 101
-18%
4 235
-62%
11 097
+162%
11 445
+3%
13 735
+20%
12 139
-12%
10 839
-11%
14 475
+34%
19 350
+34%
26 558
+37%
35 461
+34%
41 516
+17%
42 338
+2%
44 550
+5%
45 188
+1%
35 714
-21%
30 572
-14%
14 691
-52%
2 579
-82%
3 269
+27%
8 178
+150%
15 928
+95%
23 058
+45%
32 276
+40%
33 683
+4%
EPS (Diluted)
27.72
N/A
26.07
-6%
25.2
-3%
25.01
-1%
22.86
-9%
22.83
0%
23.49
+3%
22.76
-3%
25.21
+11%
25.6
+2%
24.98
-2%
22.28
-11%
22.03
-1%
20.79
-6%
19.15
-8%
18.27
-5%
14.9
-18%
5.68
-62%
14.9
+162%
15.38
+3%
18.4
+20%
16.25
-12%
14.5
-11%
19.43
+34%
25.87
+33%
35.35
+37%
47.32
+34%
55.58
+17%
56.44
+2%
59.21
+5%
60.08
+1%
47.89
-20%
40.84
-15%
19.62
-52%
3.47
-82%
4.4
+27%
10.96
+149%
21.36
+95%
30.91
+45%
43.31
+40%
45.11
+4%

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 210,000+ 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.