Pou Chen Corp
TWSE:9904

Watchlist Manager
Pou Chen Corp Logo
Pou Chen Corp
TWSE:9904
Watchlist
Price: 43.6 TWD -0.23% Market Closed
Market Cap: 128.5B TWD
Have any thoughts about
Pou Chen Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

247.8B
+0.9%
Revenue
Growth Rates:
1 Year
-4%
3 Years
-6%
5 Years
-20%
7 Years
-9%
10 Years
+5%
13.5B
+13%
Operating Income
Growth Rates:
1 Year
+43%
3 Years
+72%
5 Years
-8%
7 Years
-21%
10 Years
+53%
14.2B
-0.7%
Net Income
Growth Rates:
1 Year
+91%
3 Years
+0%
5 Years
+11%
7 Years
+17%
10 Years
+61%

Earnings Waterfall
Pou Chen Corp

Revenue
247.8B TWD
Cost of Revenue
-185.4B TWD
Gross Profit
62.4B TWD
Operating Expenses
-48.9B TWD
Operating Income
13.5B TWD
Other Expenses
708.1m TWD
Net Income
14.2B TWD

Income Statement
Pou Chen 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
235 843
N/A
239 744
+2%
243 976
+2%
250 436
+3%
256 908
+3%
262 773
+2%
269 081
+2%
274 270
+2%
277 067
+1%
275 581
-1%
274 895
0%
273 019
-1%
270 972
-1%
275 960
+2%
278 632
+1%
280 331
+1%
283 227
+1%
287 281
+1%
293 316
+2%
302 676
+3%
309 401
+2%
312 780
+1%
313 157
+0%
295 981
-5%
278 513
-6%
261 001
-6%
249 954
-4%
261 400
+5%
262 888
+1%
249 406
-5%
239 884
-4%
236 253
-2%
239 693
+1%
263 038
+10%
267 497
+2%
264 600
-1%
259 358
-2%
248 678
-4%
246 634
-1%
245 556
0%
247 788
+1%
Gross Profit
Cost of Revenue
(181 835)
(185 251)
(188 708)
(193 978)
(198 383)
(201 802)
(204 576)
(207 236)
(207 816)
(205 417)
(204 513)
(202 669)
(200 627)
(204 094)
(205 564)
(206 692)
(209 563)
(212 759)
(217 845)
(224 832)
(229 644)
(232 665)
(233 641)
(223 439)
(213 949)
(202 834)
(195 203)
(201 151)
(198 184)
(188 258)
(181 661)
(180 058)
(184 826)
(199 903)
(202 891)
(200 740)
(196 263)
(188 979)
(185 523)
(183 751)
(185 433)
Gross Profit
54 010
N/A
54 495
+1%
55 269
+1%
56 459
+2%
58 526
+4%
60 971
+4%
64 505
+6%
67 034
+4%
69 249
+3%
70 163
+1%
70 383
+0%
70 349
0%
70 345
0%
71 866
+2%
73 068
+2%
73 638
+1%
73 663
+0%
74 522
+1%
75 471
+1%
77 843
+3%
79 757
+2%
80 115
+0%
79 515
-1%
72 543
-9%
64 564
-11%
58 168
-10%
54 751
-6%
60 250
+10%
64 704
+7%
61 148
-5%
58 223
-5%
56 195
-3%
54 867
-2%
63 135
+15%
64 606
+2%
63 860
-1%
63 094
-1%
59 699
-5%
61 111
+2%
61 805
+1%
62 355
+1%
Operating Income
Operating Expenses
(45 183)
(45 618)
(47 348)
(48 968)
(47 980)
(49 694)
(52 152)
(53 277)
(53 643)
(53 773)
(52 598)
(52 290)
(53 317)
(54 699)
(56 000)
(57 355)
(58 675)
(59 910)
(61 662)
(63 717)
(65 083)
(65 655)
(65 565)
(63 442)
(61 320)
(58 995)
(56 862)
(57 570)
(56 860)
(55 780)
(55 747)
(53 769)
(53 859)
(55 132)
(54 010)
(53 830)
(53 639)
(52 318)
(50 895)
(49 828)
(48 871)
Selling, General & Administrative
(38 806)
(39 116)
(40 891)
(42 530)
(41 835)
(43 540)
(46 143)
(47 091)
(47 157)
(47 127)
(45 405)
(44 952)
(46 380)
(48 019)
(49 569)
(51 517)
(52 573)
(53 776)
(55 431)
(57 384)
(58 715)
(59 254)
(59 121)
(57 123)
(55 166)
(53 157)
(51 295)
(52 117)
(51 488)
(50 582)
(50 654)
(49 438)
(48 654)
(49 715)
(48 527)
(48 383)
(48 395)
(47 185)
(45 985)
(45 070)
(44 248)
Research & Development
(6 376)
(6 502)
(6 457)
(6 438)
(6 143)
(6 151)
(6 009)
(6 184)
(6 485)
(6 646)
(7 192)
(7 338)
(6 938)
(6 680)
(6 431)
(5 839)
(6 103)
(6 136)
(6 231)
(6 335)
(6 368)
(6 401)
(6 444)
(6 319)
(6 154)
(5 838)
(5 567)
(4 041)
(3 960)
(3 786)
(5 093)
(5 086)
(5 205)
(5 417)
(5 483)
(5 425)
(5 245)
(5 133)
(4 910)
(4 758)
(4 623)
Other Operating Expenses
0
0
0
0
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 412)
(1 412)
(1 412)
0
755
0
0
0
(22)
0
0
0
0
0
Operating Income
8 827
N/A
8 877
+1%
7 921
-11%
7 490
-5%
10 546
+41%
11 278
+7%
12 353
+10%
13 758
+11%
15 608
+13%
16 391
+5%
17 785
+9%
18 061
+2%
17 028
-6%
17 168
+1%
17 068
-1%
16 284
-5%
14 990
-8%
14 612
-3%
13 809
-5%
14 126
+2%
14 675
+4%
14 460
-1%
13 950
-4%
9 101
-35%
3 244
-64%
(827)
N/A
(2 111)
-155%
2 680
N/A
7 844
+193%
5 368
-32%
2 476
-54%
2 426
-2%
1 008
-58%
8 002
+694%
10 596
+32%
10 030
-5%
9 455
-6%
7 381
-22%
10 216
+38%
11 977
+17%
13 484
+13%
Pre-Tax Income
Interest Income Expense
4 492
5 478
5 733
7 930
9 025
8 021
6 194
6 449
4 248
4 220
6 334
4 377
5 621
6 598
5 739
6 967
7 000
5 351
4 938
5 158
5 706
7 334
5 718
5 349
4 896
5 544
6 041
10 258
11 464
10 601
11 772
10 176
11 886
12 872
8 633
5 210
3 649
5 215
6 035
9 056
8 634
Non-Reccuring Items
169
(1 045)
41
45
(106)
(37)
(447)
(451)
(204)
(253)
(202)
95
24
175
319
158
314
41
154
31
478
617
271
665
(24)
(8)
78
(246)
(222)
609
835
0
951
119
(22)
0
(77)
19
846
1 036
1 382
Gain/Loss on Disposition of Assets
(248)
(94)
49
10
(278)
(307)
(394)
(296)
(219)
(274)
(251)
(414)
(573)
(673)
(821)
(824)
(610)
(566)
(524)
(528)
(612)
(539)
(562)
(526)
(483)
(490)
(483)
(217)
(210)
(314)
(353)
(326)
(279)
(173)
(196)
(252)
(70)
31
54
104
(30)
Total Other Income
2 727
2 440
2 130
1 971
2 390
2 285
2 534
2 389
2 146
2 476
2 614
2 851
3 073
2 878
2 513
2 242
1 959
1 847
1 883
1 994
2 009
1 974
2 145
2 197
2 218
2 150
2 437
2 254
2 396
2 459
2 426
2 433
2 447
2 512
2 421
2 544
2 281
2 270
2 317
2 330
2 367
Pre-Tax Income
15 965
N/A
15 655
-2%
15 874
+1%
17 446
+10%
21 577
+24%
21 240
-2%
20 240
-5%
21 849
+8%
21 578
-1%
22 560
+5%
26 280
+16%
24 969
-5%
25 174
+1%
26 146
+4%
24 818
-5%
24 827
+0%
23 652
-5%
21 285
-10%
20 260
-5%
20 781
+3%
22 256
+7%
23 845
+7%
21 522
-10%
16 786
-22%
9 852
-41%
6 369
-35%
5 961
-6%
14 729
+147%
21 271
+44%
18 723
-12%
17 157
-8%
14 709
-14%
16 013
+9%
23 333
+46%
21 432
-8%
17 533
-18%
15 237
-13%
14 915
-2%
19 467
+31%
24 503
+26%
25 836
+5%
Net Income
Tax Provision
(2 013)
(1 948)
(2 015)
(2 050)
(3 006)
(3 279)
(3 639)
(4 011)
(3 395)
(3 298)
(3 278)
(3 115)
(3 404)
(3 500)
(3 087)
(3 151)
(3 120)
(3 140)
(3 889)
(3 702)
(3 168)
(3 674)
(3 519)
(3 143)
(3 583)
(2 472)
(2 042)
(2 766)
(2 549)
(1 771)
(553)
(158)
(718)
(2 448)
(4 542)
(4 531)
(4 121)
(3 960)
(3 493)
(4 208)
(4 705)
Income from Continuing Operations
13 952
13 707
13 859
15 396
18 570
17 960
16 601
17 836
18 181
19 260
23 002
21 853
21 769
22 645
21 731
21 676
20 533
18 146
16 372
17 079
19 089
20 172
18 003
13 643
6 269
3 897
3 919
11 962
18 723
16 952
16 603
14 551
15 295
20 884
16 889
13 002
11 116
10 955
15 973
20 295
21 131
Income to Minority Interest
(5 119)
(4 843)
(5 244)
(5 737)
(7 382)
(7 140)
(7 070)
(7 394)
(8 257)
(9 182)
(9 945)
(10 176)
(9 597)
(9 399)
(8 809)
(8 336)
(7 027)
(5 832)
(5 663)
(5 496)
(6 297)
(6 593)
(6 174)
(3 548)
(733)
592
921
(2 032)
(4 572)
(3 587)
(2 164)
(1 749)
(1 127)
(3 544)
(4 245)
(4 004)
(3 672)
(3 157)
(5 350)
(6 010)
(6 939)
Net Income (Common)
8 832
N/A
8 863
+0%
8 616
-3%
9 658
+12%
11 189
+16%
10 820
-3%
9 531
-12%
10 442
+10%
9 923
-5%
10 078
+2%
13 057
+30%
11 677
-11%
12 172
+4%
13 246
+9%
12 922
-2%
13 340
+3%
13 505
+1%
12 313
-9%
10 709
-13%
11 583
+8%
12 792
+10%
13 579
+6%
11 829
-13%
10 095
-15%
5 536
-45%
4 489
-19%
4 840
+8%
9 930
+105%
14 151
+42%
13 364
-6%
14 439
+8%
12 802
-11%
14 168
+11%
17 341
+22%
12 645
-27%
8 998
-29%
7 444
-17%
7 798
+5%
10 624
+36%
14 285
+34%
14 192
-1%
EPS (Diluted)
2.93
N/A
2.94
+0%
2.85
-3%
3.17
+11%
3.7
+17%
3.56
-4%
3.14
-12%
3.43
+9%
3.26
-5%
3.32
+2%
4.29
+29%
3.85
-10%
4.02
+4%
4.37
+9%
4.37
N/A
4.52
+3%
4.57
+1%
4.17
-9%
3.62
-13%
3.93
+9%
4.34
+10%
4.6
+6%
4.01
-13%
3.42
-15%
1.88
-45%
1.52
-19%
1.64
+8%
3.37
+105%
4.8
+42%
4.53
-6%
4.89
+8%
4.34
-11%
4.8
+11%
5.88
+23%
4.28
-27%
3.05
-29%
2.52
-17%
2.64
+5%
3.6
+36%
4.84
+34%
4.81
-1%

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 201,200+ 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.