Chailease Holding Company Ltd
TWSE:5871

Watchlist Manager
Chailease Holding Company Ltd Logo
Chailease Holding Company Ltd
TWSE:5871
Watchlist
Price: 114 TWD 2.24% Market Closed
Market Cap: 191.3B TWD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+42%
5Y
+73%
10Y
+196%
0
Operating Income
+0%
3Y
-7%
5Y
+50%
10Y
+255%
0
Net Income
+0%
3Y
+3%
5Y
+42%
10Y
+223%

Earnings Waterfall
Chailease Holding Company Ltd

Revenue
102.3B TWD
Cost of Revenue
-34.2B TWD
Gross Profit
68B TWD
Operating Expenses
-36.9B TWD
Operating Income
31.2B TWD
Other Expenses
-9.1B TWD
Net Income
22B TWD

Income Statement
Chailease Holding Company Ltd

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
34 552
N/A
34 608
+0%
35 285
+2%
35 570
+1%
36 828
+4%
37 097
+1%
37 564
+1%
37 893
+1%
38 008
+0%
38 608
+2%
38 905
+1%
39 848
+2%
41 455
+4%
43 622
+5%
46 529
+7%
48 620
+4%
50 473
+4%
51 830
+3%
53 640
+3%
56 248
+5%
59 132
+5%
60 179
+2%
59 904
0%
59 978
+0%
59 478
-1%
62 294
+5%
65 694
+5%
68 647
+4%
72 160
+5%
75 327
+4%
78 794
+5%
82 792
+5%
86 608
+5%
89 822
+4%
92 792
+3%
95 669
+3%
97 526
+2%
99 396
+2%
100 995
+2%
102 040
+1%
102 292
+0%
Gross Profit
Cost of Revenue
(14 478)
(13 987)
(14 216)
(14 201)
(14 883)
(14 904)
(14 792)
(14 727)
(14 332)
(14 549)
(14 604)
(14 959)
(15 745)
(16 735)
(18 098)
(18 773)
(18 493)
(19 690)
(20 508)
(21 805)
(23 488)
(22 453)
(20 637)
(18 957)
(16 767)
(17 427)
(18 043)
(18 587)
(19 488)
(20 398)
(21 790)
(23 359)
(25 517)
(27 525)
(29 372)
(31 398)
(32 410)
(33 330)
(33 953)
(34 047)
(34 249)
Gross Profit
20 074
N/A
20 622
+3%
21 070
+2%
21 369
+1%
21 945
+3%
22 192
+1%
22 771
+3%
23 165
+2%
23 676
+2%
24 058
+2%
24 300
+1%
24 888
+2%
25 709
+3%
26 887
+5%
28 432
+6%
29 848
+5%
31 980
+7%
32 141
+1%
33 133
+3%
34 444
+4%
35 644
+3%
37 726
+6%
39 267
+4%
41 021
+4%
42 711
+4%
44 867
+5%
47 651
+6%
50 060
+5%
52 671
+5%
54 928
+4%
57 004
+4%
59 433
+4%
61 091
+3%
62 297
+2%
63 420
+2%
64 270
+1%
65 116
+1%
66 066
+1%
67 041
+1%
67 994
+1%
68 043
+0%
Operating Income
Operating Expenses
(11 296)
(11 712)
(12 232)
(12 534)
(13 089)
(13 455)
(14 046)
(14 409)
(14 841)
(14 746)
(14 048)
(13 370)
(12 825)
(11 644)
(10 685)
(10 020)
(13 883)
(9 850)
(10 198)
(10 472)
(14 902)
(13 946)
(15 821)
(17 962)
(18 839)
(19 099)
(19 179)
(19 288)
(19 042)
(19 595)
(20 528)
(21 762)
(23 849)
(25 933)
(28 391)
(30 280)
(31 650)
(33 000)
(33 845)
(35 007)
(36 880)
Selling, General & Administrative
(11 153)
(11 548)
(11 999)
(12 260)
(12 717)
(13 056)
(13 678)
(14 046)
(14 459)
(14 379)
(13 691)
(13 013)
(12 453)
(11 267)
(10 293)
(9 608)
(13 462)
(9 326)
(9 523)
(9 684)
(13 995)
(12 977)
(14 817)
(16 917)
(17 964)
(18 033)
(18 126)
(18 262)
(18 171)
(18 589)
(19 513)
(20 767)
(22 930)
(24 938)
(27 359)
(29 172)
(30 484)
(30 343)
(29 622)
(30 684)
(35 481)
Depreciation & Amortization
(212)
(234)
(257)
(278)
(292)
(298)
(297)
(297)
(315)
(296)
(286)
(279)
(273)
(268)
(270)
(278)
(279)
(385)
(517)
(627)
(754)
(800)
(824)
(854)
(875)
(869)
(876)
(865)
(874)
(876)
(884)
(896)
(919)
(955)
(1 033)
(1 108)
(1 166)
(2 657)
(4 223)
(4 322)
(1 399)
Other Operating Expenses
71
71
24
6
(80)
(101)
(70)
(65)
(68)
(70)
(70)
(77)
(99)
(109)
(123)
(135)
(142)
(140)
(158)
(161)
(153)
(169)
(180)
(191)
0
(198)
(177)
(161)
2
(130)
(131)
(100)
0
(40)
0
0
0
0
0
(0)
0
Operating Income
8 779
N/A
8 910
+1%
8 838
-1%
8 835
0%
8 857
+0%
8 738
-1%
8 726
0%
8 756
+0%
8 835
+1%
9 312
+5%
10 252
+10%
11 519
+12%
12 885
+12%
15 243
+18%
17 746
+16%
19 827
+12%
18 097
-9%
22 290
+23%
22 935
+3%
23 972
+5%
20 742
-13%
23 781
+15%
23 447
-1%
23 059
-2%
23 872
+4%
25 768
+8%
28 473
+10%
30 773
+8%
33 629
+9%
35 333
+5%
36 476
+3%
37 671
+3%
37 242
-1%
36 364
-2%
35 029
-4%
33 991
-3%
33 466
-2%
33 066
-1%
33 197
+0%
32 987
-1%
31 163
-6%
Pre-Tax Income
Interest Income Expense
4
31
108
76
261
269
424
516
500
461
342
280
274
265
227
151
109
126
221
130
255
175
(65)
29
196
305
450
467
257
335
358
427
776
889
972
1 182
1 061
955
1 039
838
741
Non-Reccuring Items
(24)
(6)
4
3
21
(3)
(11)
(6)
(0)
5
1
(9)
(28)
(859)
(1 768)
(2 816)
(28)
(3 863)
(3 919)
(4 058)
20
(2 168)
(1 197)
12
(196)
19
22
8
(144)
(23)
(19)
(129)
(271)
(280)
(372)
(458)
(536)
(672)
(841)
(1 047)
(1 196)
Gain/Loss on Disposition of Assets
2
2
1
2
2
2
1
0
1
1
1
1
1
2
3
3
8
1
(1)
0
(2)
(1)
(2)
(2)
(1)
(2)
1
1
3
3
3
3
1
1
1
1
1
1
0
0
4
Total Other Income
916
918
903
696
495
539
692
721
721
958
478
441
421
186
549
592
664
812
774
785
733
940
731
741
795
823
905
969
909
1 307
1 352
1 324
1 577
1 923
2 384
2 359
2 220
1 205
1 231
1 481
1 538
Pre-Tax Income
9 677
N/A
9 856
+2%
9 856
N/A
9 612
-2%
9 635
+0%
9 547
-1%
9 833
+3%
9 988
+2%
10 057
+1%
10 738
+7%
11 075
+3%
12 232
+10%
13 553
+11%
14 836
+9%
16 756
+13%
17 756
+6%
18 850
+6%
19 367
+3%
20 010
+3%
20 830
+4%
21 747
+4%
22 725
+4%
22 914
+1%
23 839
+4%
24 665
+3%
26 913
+9%
29 851
+11%
32 217
+8%
34 654
+8%
36 955
+7%
38 170
+3%
39 296
+3%
39 326
+0%
38 897
-1%
38 013
-2%
37 074
-2%
36 213
-2%
34 555
-5%
34 626
+0%
34 259
-1%
32 251
-6%
Net Income
Tax Provision
(2 522)
(2 544)
(2 493)
(2 421)
(2 441)
(2 443)
(2 525)
(2 485)
(2 472)
(2 619)
(2 673)
(3 066)
(3 550)
(3 922)
(4 407)
(4 674)
(4 958)
(4 928)
(5 124)
(5 415)
(5 650)
(6 223)
(6 436)
(6 760)
(7 127)
(8 262)
(9 560)
(10 757)
(11 960)
(11 967)
(11 729)
(11 371)
(10 861)
(10 729)
(10 630)
(10 481)
(10 168)
(9 717)
(9 619)
(9 353)
(8 815)
Income from Continuing Operations
7 154
7 311
7 362
7 189
7 194
7 102
7 306
7 502
7 584
8 118
8 401
9 166
10 003
10 915
12 350
13 082
13 892
14 438
14 887
15 415
16 098
16 502
16 478
17 079
17 538
18 651
20 291
21 460
22 695
24 989
26 441
27 925
28 464
28 168
27 383
26 594
26 045
24 838
25 007
24 906
23 436
Income to Minority Interest
(330)
(340)
(340)
(342)
(331)
(327)
(331)
(336)
(341)
(341)
(339)
(344)
(347)
(381)
(404)
(420)
(523)
(525)
(537)
(599)
(629)
(689)
(739)
(716)
(681)
(746)
(823)
(951)
(1 051)
(1 145)
(1 213)
(1 216)
(1 242)
(1 226)
(1 181)
(1 169)
(1 011)
(878)
(812)
(765)
(850)
Net Income (Common)
6 826
N/A
6 973
+2%
7 023
+1%
6 849
-2%
6 863
+0%
6 775
-1%
6 975
+3%
7 165
+3%
7 243
+1%
7 777
+7%
8 062
+4%
8 822
+9%
9 657
+9%
10 534
+9%
11 946
+13%
12 661
+6%
13 369
+6%
13 914
+4%
14 350
+3%
14 816
+3%
15 469
+4%
15 813
+2%
15 739
0%
16 363
+4%
16 857
+3%
17 905
+6%
19 468
+9%
20 509
+5%
21 463
+5%
23 662
+10%
24 476
+3%
25 958
+6%
26 652
+3%
26 371
-1%
25 632
-3%
24 854
-3%
24 464
-2%
23 389
-4%
23 624
+1%
23 571
0%
22 016
-7%
EPS (Diluted)
5.7
N/A
5.82
+2%
5.87
+1%
5.73
-2%
5.51
-4%
5.66
+3%
5.82
+3%
5.98
+3%
5.28
-12%
6.5
+23%
6.74
+4%
7.37
+9%
6.88
-7%
7.7
+12%
8.73
+13%
9.53
+9%
8.78
-8%
10.07
+15%
10.08
+0%
10.74
+7%
10.16
-5%
11.44
+13%
10.85
-5%
11.28
+4%
10.85
-4%
11.75
+8%
12.17
+4%
13.46
+11%
13.51
+0%
15.53
+15%
16.07
+3%
15.9
-1%
16.23
+2%
16.11
-1%
15.65
-3%
14.88
-5%
14.61
-2%
13.97
-4%
13.82
-1%
14.1
+2%
13.12
-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 250,400+ 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.