Silergy Corp
TWSE:6415

Watchlist Manager
Silergy Corp Logo
Silergy Corp
TWSE:6415
Watchlist
Price: 431 TWD -2.05%
Market Cap: 166.1B TWD
Have any thoughts about
Silergy Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

16.9B
+6%
Revenue
Growth Rates:
1 Year
-5%
3 Years
-2%
5 Years
+80%
7 Years
+110%
10 Years
+543%
633.1m
Operating Income
Growth Rates:
1 Year
-60%
3 Years
-85%
5 Years
-65%
7 Years
-63%
10 Years
-2%
1.3B
+110%
Net Income
Growth Rates:
1 Year
-49%
3 Years
-71%
5 Years
-36%
7 Years
-28%
10 Years
+91%

Earnings Waterfall
Silergy Corp

Revenue
16.9B TWD
Cost of Revenue
-8.8B TWD
Gross Profit
8.1B TWD
Operating Expenses
-7.4B TWD
Operating Income
633.1m TWD
Other Expenses
636.2m TWD
Net Income
1.3B TWD

Income Statement
Silergy Corp

Rotate your device to view
Income Statement
Currency: TWD
Jun-2014 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
Revenue
Revenue
2 622
N/A
2 998
+14%
3 273
+9%
3 613
+10%
4 016
+11%
4 293
+7%
4 701
+10%
5 114
+9%
5 662
+11%
6 363
+12%
7 139
+12%
7 652
+7%
8 038
+5%
8 428
+5%
8 599
+2%
8 948
+4%
9 188
+3%
9 444
+3%
9 414
0%
9 290
-1%
9 388
+1%
9 728
+4%
10 778
+11%
11 577
+7%
12 355
+7%
13 120
+6%
13 876
+6%
15 203
+10%
17 160
+13%
19 430
+13%
21 506
+11%
23 347
+9%
24 890
+7%
24 967
+0%
23 511
-6%
20 925
-11%
17 722
-15%
15 842
-11%
15 427
-3%
15 834
+3%
16 852
+6%
Gross Profit
Cost of Revenue
(1 370)
(1 610)
(1 785)
(1 961)
(2 171)
(2 295)
(2 520)
(2 766)
(3 059)
(3 416)
(3 738)
(3 968)
(4 139)
(4 340)
(4 495)
(4 713)
(4 919)
(5 055)
(5 016)
(4 954)
(4 976)
(5 187)
(5 662)
(5 990)
(6 273)
(6 592)
(7 204)
(7 956)
(8 770)
(9 495)
(10 050)
(10 661)
(11 372)
(11 671)
(11 152)
(10 261)
(9 235)
(8 685)
(8 848)
(8 793)
(8 793)
Gross Profit
1 252
N/A
1 388
+11%
1 488
+7%
1 651
+11%
1 845
+12%
1 997
+8%
2 181
+9%
2 349
+8%
2 603
+11%
2 947
+13%
3 401
+15%
3 684
+8%
3 899
+6%
4 087
+5%
4 105
+0%
4 234
+3%
4 269
+1%
4 388
+3%
4 398
+0%
4 336
-1%
4 412
+2%
4 542
+3%
5 115
+13%
5 587
+9%
6 081
+9%
6 528
+7%
6 672
+2%
7 246
+9%
8 391
+16%
9 935
+18%
11 456
+15%
12 686
+11%
13 518
+7%
13 295
-2%
12 359
-7%
10 664
-14%
8 487
-20%
7 157
-16%
6 579
-8%
7 041
+7%
8 058
+14%
Operating Income
Operating Expenses
(603)
(665)
(725)
(810)
(927)
(1 039)
(1 006)
(1 150)
(1 343)
(1 592)
(1 960)
(2 122)
(2 184)
(2 208)
(2 251)
(2 297)
(2 369)
(2 440)
(2 502)
(2 565)
(2 626)
(2 755)
(2 799)
(2 933)
(3 159)
(3 341)
(3 614)
(3 844)
(4 098)
(4 437)
(4 837)
(5 291)
(5 731)
(6 081)
(6 430)
(6 729)
(6 904)
(7 041)
(7 099)
(7 267)
(7 425)
Selling, General & Administrative
(285)
(304)
(334)
(371)
(445)
(500)
(582)
(648)
(736)
(861)
(953)
(1 039)
(1 044)
(1 052)
(1 083)
(1 082)
(1 112)
(1 111)
(1 104)
(1 104)
(1 110)
(1 171)
(1 189)
(1 233)
(1 341)
(1 405)
(1 453)
(1 510)
(1 548)
(1 610)
(1 634)
(1 725)
(1 820)
(1 879)
(1 970)
(2 092)
(2 107)
(2 143)
(2 204)
(2 322)
(2 429)
Research & Development
(319)
(362)
(390)
(438)
(481)
(539)
(615)
(675)
(785)
(913)
(1 010)
(1 080)
(1 133)
(1 144)
(1 168)
(1 214)
(1 257)
(1 329)
(1 398)
(1 461)
(1 516)
(1 584)
(1 610)
(1 699)
(1 819)
(1 936)
(2 161)
(1 709)
(1 925)
(2 202)
(3 203)
(3 566)
(3 911)
(4 201)
(4 460)
(4 637)
(4 797)
(4 898)
(4 894)
(4 945)
(4 996)
Other Operating Expenses
0
0
0
(0)
(0)
(0)
191
173
177
182
3
(3)
(7)
(12)
0
0
0
0
0
0
0
0
0
0
0
0
0
(625)
(625)
(625)
0
0
0
0
0
0
0
0
0
0
0
Operating Income
649
N/A
723
+11%
763
+6%
842
+10%
918
+9%
958
+4%
1 175
+23%
1 198
+2%
1 261
+5%
1 355
+7%
1 441
+6%
1 563
+8%
1 715
+10%
1 879
+10%
1 854
-1%
1 938
+5%
1 900
-2%
1 948
+3%
1 896
-3%
1 771
-7%
1 786
+1%
1 786
+0%
2 316
+30%
2 655
+15%
2 922
+10%
3 187
+9%
3 058
-4%
3 403
+11%
4 293
+26%
5 499
+28%
6 619
+20%
7 394
+12%
7 787
+5%
7 215
-7%
5 929
-18%
3 935
-34%
1 583
-60%
116
-93%
(519)
N/A
(226)
+56%
633
N/A
Pre-Tax Income
Interest Income Expense
(3)
1
4
13
15
37
55
42
15
(28)
(45)
(37)
(19)
(47)
(43)
(68)
(49)
9
6
76
256
284
221
149
(92)
(211)
375
434
526
626
82
58
228
324
524
840
753
1 049
1 032
830
719
Non-Reccuring Items
0
0
0
0
0
0
(24)
0
0
0
0
4
9
13
17
17
18
17
(43)
(43)
(43)
(43)
(211)
(211)
(211)
(178)
(284)
(284)
(283)
(317)
(395)
(395)
(395)
(395)
17
17
16
26
(63)
(63)
(66)
Total Other Income
13
15
20
26
24
42
55
63
72
113
103
95
87
38
34
35
50
50
72
69
86
83
85
149
129
132
175
110
142
149
107
126
185
205
204
213
127
143
172
167
207
Pre-Tax Income
659
N/A
740
+12%
787
+6%
880
+12%
957
+9%
1 037
+8%
1 262
+22%
1 303
+3%
1 347
+3%
1 440
+7%
1 498
+4%
1 625
+8%
1 792
+10%
1 883
+5%
1 862
-1%
1 922
+3%
1 919
0%
2 025
+6%
1 931
-5%
1 873
-3%
2 085
+11%
2 110
+1%
2 412
+14%
2 742
+14%
2 748
+0%
2 931
+7%
3 325
+13%
3 664
+10%
4 677
+28%
5 956
+27%
6 413
+8%
7 183
+12%
7 805
+9%
7 348
-6%
6 674
-9%
5 005
-25%
2 480
-50%
1 334
-46%
622
-53%
708
+14%
1 493
+111%
Net Income
Tax Provision
7
10
13
9
3
(11)
(60)
(67)
(76)
(64)
(29)
(30)
(37)
(52)
(54)
(67)
(88)
(103)
(101)
(90)
(90)
(80)
(86)
(86)
(65)
(69)
(83)
(142)
(317)
(463)
(615)
(716)
(731)
(683)
(529)
(329)
(102)
14
15
(172)
(271)
Income from Continuing Operations
666
750
801
889
961
1 026
1 201
1 236
1 272
1 377
1 470
1 595
1 755
1 831
1 808
1 855
1 830
1 921
1 830
1 783
1 995
2 029
2 326
2 656
2 683
2 862
3 242
3 522
4 361
5 493
5 797
6 467
7 074
6 665
6 145
4 676
2 378
1 348
637
536
1 222
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
13
18
37
48
8
(58)
(64)
(146)
(186)
(146)
(106)
3
107
163
109
70
47
Net Income (Common)
666
N/A
750
+13%
801
+7%
889
+11%
961
+8%
1 026
+7%
1 201
+17%
1 236
+3%
1 272
+3%
1 377
+8%
1 470
+7%
1 595
+9%
1 755
+10%
1 831
+4%
1 808
-1%
1 855
+3%
1 830
-1%
1 921
+5%
1 830
-5%
1 783
-3%
1 995
+12%
2 029
+2%
2 326
+15%
2 661
+14%
2 696
+1%
2 880
+7%
3 278
+14%
3 570
+9%
4 369
+22%
5 434
+24%
5 734
+6%
6 320
+10%
6 889
+9%
6 519
-5%
6 039
-7%
4 679
-23%
2 485
-47%
1 511
-39%
746
-51%
606
-19%
1 269
+110%
EPS (Diluted)
8.45
N/A
9.52
+13%
10.16
+7%
11.2
+10%
12.06
+8%
12.89
+7%
15.03
+17%
15.33
+2%
15.77
+3%
16.42
+4%
4.36
-73%
17.52
+302%
19.26
+10%
20.03
+4%
4.93
-75%
20.12
+308%
19.85
-1%
20.79
+5%
4.95
-76%
19.43
+293%
21.76
+12%
22.01
+1%
6.27
-72%
28.05
+347%
28.13
+0%
29.83
+6%
8.5
-72%
9.62
+13%
11.03
+15%
13.72
+24%
14.43
+5%
15.84
+10%
18.12
+14%
16.39
-10%
15.21
-7%
11.81
-22%
6.52
-45%
3.85
-41%
1.89
-51%
1.53
-19%
3.22
+110%

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 200,800+ 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.