25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

TECO Electric & Machinery Co Ltd
Buy, Hold or Sell?

Let's analyze Teco together

I guess you are interested in TECO Electric & Machinery Co Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of TECO Electric & Machinery Co Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about TECO Electric & Machinery Co Ltd

I send you an email if I find something interesting about TECO Electric & Machinery Co Ltd.

1. Quick Overview

1.1. Quick analysis of Teco (30 sec.)










1.2. What can you expect buying and holding a share of Teco? (30 sec.)

How much money do you get?

How much money do you get?
NT$0.06
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
NT$39.47
Expected worth in 1 year
NT$37.12
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
NT$-0.56
Return On Investment
-1.1%

For what price can you sell your share?

Current Price per Share
NT$52.20
Expected price per share
NT$48.40 - NT$63.30
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Teco (5 min.)




Live pricePrice per Share (EOD)
NT$52.20
Intrinsic Value Per Share
NT$6.98 - NT$15.13
Total Value Per Share
NT$46.45 - NT$54.60

2.2. Growth of Teco (5 min.)




Is Teco growing?

Current yearPrevious yearGrowGrow %
How rich?$2.5b$2.6b-$90.8m-3.5%

How much money is Teco making?

Current yearPrevious yearGrowGrow %
Making money$37.6m$45.1m-$7.4m-19.8%
Net Profit Margin8.5%9.8%--

How much money comes from the company's main activities?

2.3. Financial Health of Teco (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#61 / 730

Most Revenue
#144 / 730

Most Profit
#121 / 730

Most Efficient
#251 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Teco?

Welcome investor! Teco's management wants to use your money to grow the business. In return you get a share of Teco.

First you should know what it really means to hold a share of Teco. And how you can make/lose money.

Speculation

The Price per Share of Teco is NT$52.20. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Teco.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Teco, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is NT$39.47. Based on the TTM, the Book Value Change Per Share is NT$-0.59 per quarter. Based on the YOY, the Book Value Change Per Share is NT$0.97 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is NT$0.45 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Teco.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 NT$% of Price per ShareNT$% of Price per ShareNT$% of Price per ShareNT$% of Price per ShareNT$% of Price per Share
Usd Eps0.020.0%0.020.0%0.020.0%0.020.0%0.010.0%
Usd Book Value Change Per Share0.040.1%-0.020.0%0.030.1%0.020.0%0.010.0%
Usd Dividend Per Share0.000.0%0.010.0%0.010.0%0.020.0%0.020.0%
Usd Total Gains Per Share0.040.1%0.000.0%0.040.1%0.040.1%0.030.1%
Usd Price Per Share1.65-1.62-1.17-1.10-0.95-
Price to Earnings Ratio17.13-23.42-13.80-19.24-18.51-
Price-to-Total Gains Ratio45.89-95.48-2.86-10.10-7.47-
Price to Book Ratio1.36-1.32-0.92-0.94-0.97-
Price-to-Total Gains Ratio45.89-95.48-2.86-10.10-7.47-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.61298
Number of shares619
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.02
Usd Book Value Change Per Share-0.020.02
Usd Total Gains Per Share0.000.04
Gains per Quarter (619 shares)-2.6923.31
Gains per Year (619 shares)-10.7693.24
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
134-45-21553883
268-90-3211176176
3103-135-43166113269
4137-180-54222151362
5171-225-65277189455
6205-270-76333227548
7240-315-87388264641
8274-360-98444302734
9308-405-109499340827
10342-450-120555378920

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%67.00.00.0100.0%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%12.08.00.060.0%27.013.00.067.5%46.021.00.068.7%
Dividend per Share2.00.02.050.0%8.00.04.066.7%16.00.04.080.0%32.00.08.080.0%41.00.026.061.2%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%31.09.00.077.5%51.016.00.076.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of TECO Electric & Machinery Co Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.166-0.588+150%0.971+20%0.494+136%0.404+188%
Book Value Per Share--39.47039.790-1%41.119-4%37.588+5%31.984+23%
Current Ratio--1.8232.147-15%2.141-15%2.132-14%2.205-17%
Debt To Asset Ratio--0.3480.339+3%0.328+6%0.345+1%0.362-4%
Debt To Equity Ratio--0.5770.557+4%0.525+10%0.575+0%0.623-7%
Dividend Per Share---0.448-100%0.388-100%0.725-100%0.655-100%
Enterprise Value--93809423000.00091939460500.000+2%59849526439.688+57%56117858029.430+67%47808765864.715+96%
Eps--0.7810.578+35%0.692+13%0.522+50%0.456+71%
Ev To Ebitda Ratio--11.04810.848+2%5.703+94%7.130+55%6.754+64%
Ev To Sales Ratio--1.6151.597+1%0.999+62%1.034+56%0.912+77%
Free Cash Flow Per Share--0.1650.609-73%0.247-33%0.475-65%0.445-63%
Free Cash Flow To Equity Per Share---0.409-0.027-93%-0.325-21%0.005-8552%0.081-608%
Gross Profit Margin--0.3320.057+486%0.157+112%-0.132+140%-0.288+187%
Intrinsic Value_10Y_max--15.134--------
Intrinsic Value_10Y_min--6.977--------
Intrinsic Value_1Y_max--1.744--------
Intrinsic Value_1Y_min--1.440--------
Intrinsic Value_3Y_max--5.067--------
Intrinsic Value_3Y_min--3.711--------
Intrinsic Value_5Y_max--8.181--------
Intrinsic Value_5Y_min--5.289--------
Market Cap110104416000.000-2%112846694000.000110473749500.000+2%79990680689.688+41%75068102779.430+50%65081248189.715+73%
Net Profit Margin--0.1130.085+34%0.098+16%0.082+39%0.074+54%
Operating Margin--0.1110.112-1%0.138-20%0.112-1%0.105+6%
Operating Ratio--0.8890.888+0%0.897-1%0.906-2%0.915-3%
Pb Ratio1.323-2%1.3551.319+3%0.915+48%0.944+44%0.971+40%
Pe Ratio16.713-2%17.13023.424-27%13.800+24%19.236-11%18.506-7%
Price Per Share52.200-2%53.50052.375+2%37.875+41%35.565+50%30.843+73%
Price To Free Cash Flow Ratio78.920-2%80.88549.544+63%-2362.360+3021%-450.191+657%-331.664+510%
Price To Total Gains Ratio44.771-2%45.88695.481-52%2.865+1502%10.100+354%7.472+514%
Quick Ratio--1.4091.650-15%1.591-11%1.636-14%1.698-17%
Return On Assets--0.0130.010+34%0.011+15%0.009+43%0.009+41%
Return On Equity--0.0210.016+36%0.018+19%0.015+44%0.016+37%
Total Gains Per Share--1.166-0.141+112%1.359-14%1.219-4%1.059+10%
Usd Book Value--2572549557.9002593381998.000-1%2684266561.200-4%2451968157.270+5%2085653907.180+23%
Usd Book Value Change Per Share--0.036-0.018+150%0.030+20%0.015+136%0.012+188%
Usd Book Value Per Share--1.2201.230-1%1.271-4%1.161+5%0.988+23%
Usd Dividend Per Share---0.014-100%0.012-100%0.022-100%0.020-100%
Usd Enterprise Value--2898711170.7002840929329.450+2%1849350366.986+57%1734041813.109+67%1477290865.220+96%
Usd Eps--0.0240.018+35%0.021+13%0.016+50%0.014+71%
Usd Free Cash Flow--10777518.30039695847.233-73%16122917.025-33%30984315.287-65%29005104.623-63%
Usd Free Cash Flow Per Share--0.0050.019-73%0.008-33%0.015-65%0.014-63%
Usd Free Cash Flow To Equity Per Share---0.013-0.001-93%-0.010-21%0.000-8552%0.002-608%
Usd Market Cap3402226454.400-2%3486962844.6003413638859.550+2%2471712033.311+41%2319604375.884+50%2011010569.062+73%
Usd Price Per Share1.613-2%1.6531.618+2%1.170+41%1.099+50%0.953+73%
Usd Profit--50890785.90037693040.550+35%45155282.400+13%34049261.565+49%29723300.963+71%
Usd Revenue--448843450.200445581607.575+1%462253092.300-3%414061832.370+8%400051248.615+12%
Usd Total Gains Per Share--0.036-0.004+112%0.042-14%0.038-4%0.033+10%
 EOD+4 -4MRQTTM+20 -20YOY+18 -225Y+23 -1710Y+28 -12

3.3 Fundamental Score

Let's check the fundamental score of TECO Electric & Machinery Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1516.713
Price to Book Ratio (EOD)Between0-11.323
Net Profit Margin (MRQ)Greater than00.113
Operating Margin (MRQ)Greater than00.111
Quick Ratio (MRQ)Greater than11.409
Current Ratio (MRQ)Greater than11.823
Debt to Asset Ratio (MRQ)Less than10.348
Debt to Equity Ratio (MRQ)Less than10.577
Return on Equity (MRQ)Greater than0.150.021
Return on Assets (MRQ)Greater than0.050.013
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of TECO Electric & Machinery Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.551
Ma 20Greater thanMa 5051.868
Ma 50Greater thanMa 10050.368
Ma 100Greater thanMa 20049.074
OpenGreater thanClose52.500
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About TECO Electric & Machinery Co Ltd

TECO Electric & Machinery Co., Ltd. manufactures, installs, wholesales, and retails electronic and telecommunications equipment, office equipment, and home appliances in Taiwan, the United States, China, and internationally. It offers low, medium, and high voltage motors and inverters; motor and drive products; gear reducers; explosion proof motors; AC SVO; motion control and programmable logic controllers; industrial motor drive products; E-skids; and EV chargers. The company also provides residential, commercial, and machine room air conditioners, multiple inverters, chillers, and energy saving systems; project management, design, construction, and maintenance services; fridges, washers, and TVs; inverter DC fans, air purifiers, vacuums, blenders, microwaves, and ovens; inverter condensing, evaporator, and brine units; and project management, design, procurement, construction, and maintenance services for the construction of IDC, offshore wind and solar power systems, energy storage systems, microgrids, development projects, civil and traffic engineering, medical biotechnology, factory buildings, etc. In addition, it offers switchboards, generator sets, and power distribution equipment; design and construction services for energy transmission and distribution systems; solar-powered battery chargers, overhead line and street lamp switches, fuse link and housing/factory market-electromagnetic switches, no-fuse and leakage circuit breakers, communication ammeters, etc.; home delivery and other professional logistics and distribution services; designs, develops, produces, and sells communication products; information software, data processing, and electronic information supply services; dispatches manpower; develops, rents, and sells residential properties and buildings; invests in financial commodities; provides business management consulting; and wholesale and retail of electric appliances. The company was incorporated in 1956 and is headquartered in Taipei, Taiwan.

Fundamental data was last updated by Penke on 2024-11-19 05:45:06.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Teco earns for each NT$1 of revenue.

  • Above 10% is considered healthy but always compare Teco to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 11.3% means that NT$0.11 for each NT$1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of TECO Electric & Machinery Co Ltd:

  • The MRQ is 11.3%. The company is making a huge profit. +2
  • The TTM is 8.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ11.3%TTM8.5%+2.9%
TTM8.5%YOY9.8%-1.3%
TTM8.5%5Y8.2%+0.3%
5Y8.2%10Y7.4%+0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ11.3%5.6%+5.7%
TTM8.5%5.1%+3.4%
YOY9.8%5.3%+4.5%
5Y8.2%4.7%+3.5%
10Y7.4%4.8%+2.6%
4.3.1.2. Return on Assets

Shows how efficient Teco is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Teco to the Specialty Industrial Machinery industry mean.
  • 1.3% Return on Assets means that Teco generated NT$0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of TECO Electric & Machinery Co Ltd:

  • The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.0%+0.3%
TTM1.0%YOY1.1%-0.2%
TTM1.0%5Y0.9%+0.1%
5Y0.9%10Y0.9%0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%1.0%+0.3%
TTM1.0%1.0%0.0%
YOY1.1%1.1%+0.0%
5Y0.9%1.0%-0.1%
10Y0.9%1.1%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Teco is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Teco to the Specialty Industrial Machinery industry mean.
  • 2.1% Return on Equity means Teco generated NT$0.02 for each NT$1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of TECO Electric & Machinery Co Ltd:

  • The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM1.6%+0.6%
TTM1.6%YOY1.8%-0.2%
TTM1.6%5Y1.5%+0.1%
5Y1.5%10Y1.6%-0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%2.4%-0.3%
TTM1.6%2.1%-0.5%
YOY1.8%2.2%-0.4%
5Y1.5%1.9%-0.4%
10Y1.6%2.2%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of TECO Electric & Machinery Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Teco is operating .

  • Measures how much profit Teco makes for each NT$1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Teco to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 11.1% means the company generated NT$0.11  for each NT$1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of TECO Electric & Machinery Co Ltd:

  • The MRQ is 11.1%. The company is operating less efficient.
  • The TTM is 11.2%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ11.1%TTM11.2%-0.1%
TTM11.2%YOY13.8%-2.7%
TTM11.2%5Y11.2%0.0%
5Y11.2%10Y10.5%+0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ11.1%9.2%+1.9%
TTM11.2%6.8%+4.4%
YOY13.8%6.1%+7.7%
5Y11.2%5.7%+5.5%
10Y10.5%5.3%+5.2%
4.3.2.2. Operating Ratio

Measures how efficient Teco is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.89 means that the operating costs are NT$0.89 for each NT$1 in net sales.

Let's take a look of the Operating Ratio trends of TECO Electric & Machinery Co Ltd:

  • The MRQ is 0.889. The company is less efficient in keeping operating costs low.
  • The TTM is 0.888. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.889TTM0.888+0.001
TTM0.888YOY0.897-0.009
TTM0.8885Y0.906-0.018
5Y0.90610Y0.915-0.009
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8891.445-0.556
TTM0.8881.366-0.478
YOY0.8971.343-0.446
5Y0.9061.357-0.451
10Y0.9151.197-0.282
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of TECO Electric & Machinery Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Teco is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.82 means the company has NT$1.82 in assets for each NT$1 in short-term debts.

Let's take a look of the Current Ratio trends of TECO Electric & Machinery Co Ltd:

  • The MRQ is 1.823. The company is able to pay all its short-term debts. +1
  • The TTM is 2.147. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.823TTM2.147-0.323
TTM2.147YOY2.141+0.006
TTM2.1475Y2.132+0.015
5Y2.13210Y2.205-0.073
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8231.695+0.128
TTM2.1471.701+0.446
YOY2.1411.686+0.455
5Y2.1321.721+0.411
10Y2.2051.654+0.551
4.4.3.2. Quick Ratio

Measures if Teco is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Teco to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.41 means the company can pay off NT$1.41 for each NT$1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of TECO Electric & Machinery Co Ltd:

  • The MRQ is 1.409. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.650. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.409TTM1.650-0.241
TTM1.650YOY1.591+0.059
TTM1.6505Y1.636+0.014
5Y1.63610Y1.698-0.062
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4090.736+0.673
TTM1.6500.813+0.837
YOY1.5910.884+0.707
5Y1.6360.959+0.677
10Y1.6980.970+0.728
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of TECO Electric & Machinery Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Teco assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Teco to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.35 means that Teco assets are financed with 34.8% credit (debt) and the remaining percentage (100% - 34.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of TECO Electric & Machinery Co Ltd:

  • The MRQ is 0.348. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.339. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.348TTM0.339+0.009
TTM0.339YOY0.328+0.012
TTM0.3395Y0.345-0.006
5Y0.34510Y0.362-0.017
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3480.490-0.142
TTM0.3390.491-0.152
YOY0.3280.506-0.178
5Y0.3450.502-0.157
10Y0.3620.495-0.133
4.5.4.2. Debt to Equity Ratio

Measures if Teco is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Teco to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 57.7% means that company has NT$0.58 debt for each NT$1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of TECO Electric & Machinery Co Ltd:

  • The MRQ is 0.577. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.557. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.577TTM0.557+0.021
TTM0.557YOY0.525+0.031
TTM0.5575Y0.575-0.018
5Y0.57510Y0.623-0.048
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5770.960-0.383
TTM0.5570.959-0.402
YOY0.5251.038-0.513
5Y0.5751.075-0.500
10Y0.6231.049-0.426
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every NT$1 in earnings Teco generates.

  • Above 15 is considered overpriced but always compare Teco to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 17.13 means the investor is paying NT$17.13 for every NT$1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of TECO Electric & Machinery Co Ltd:

  • The EOD is 16.713. Based on the earnings, the company is fair priced.
  • The MRQ is 17.130. Based on the earnings, the company is fair priced.
  • The TTM is 23.424. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD16.713MRQ17.130-0.416
MRQ17.130TTM23.424-6.294
TTM23.424YOY13.800+9.624
TTM23.4245Y19.236+4.188
5Y19.23610Y18.506+0.730
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD16.71319.292-2.579
MRQ17.13017.860-0.730
TTM23.42418.989+4.435
YOY13.80018.365-4.565
5Y19.23621.761-2.525
10Y18.50627.709-9.203
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of TECO Electric & Machinery Co Ltd:

  • The EOD is 78.920. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 80.885. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 49.544. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD78.920MRQ80.885-1.965
MRQ80.885TTM49.544+31.341
TTM49.544YOY-2,362.360+2,411.905
TTM49.5445Y-450.191+499.736
5Y-450.19110Y-331.664-118.528
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD78.9206.529+72.391
MRQ80.8856.304+74.581
TTM49.5442.944+46.600
YOY-2,362.3601.789-2,364.149
5Y-450.1911.548-451.739
10Y-331.6641.243-332.907
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Teco is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 1.36 means the investor is paying NT$1.36 for each NT$1 in book value.

Let's take a look of the Price to Book Ratio trends of TECO Electric & Machinery Co Ltd:

  • The EOD is 1.323. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.355. Based on the equity, the company is underpriced. +1
  • The TTM is 1.319. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.323MRQ1.355-0.033
MRQ1.355TTM1.319+0.036
TTM1.319YOY0.915+0.404
TTM1.3195Y0.944+0.375
5Y0.94410Y0.971-0.027
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.3232.297-0.974
MRQ1.3552.022-0.667
TTM1.3192.138-0.819
YOY0.9152.216-1.301
5Y0.9442.472-1.528
10Y0.9712.889-1.918
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in TWD. All numbers in thousands.

Summary
Total Assets127,767,352
Total Liabilities44,513,321
Total Stockholder Equity77,089,391
 As reported
Total Liabilities 44,513,321
Total Stockholder Equity+ 77,089,391
Total Assets = 127,767,352

Assets

Total Assets127,767,352
Total Current Assets55,215,644
Long-term Assets72,551,708
Total Current Assets
Cash And Cash Equivalents 25,050,967
Short-term Investments 425,083
Net Receivables 16,773,244
Inventory 11,679,187
Other Current Assets 1,287,163
Total Current Assets  (as reported)55,215,644
Total Current Assets  (calculated)55,215,644
+/- 0
Long-term Assets
Property Plant Equipment 27,367,853
Long-term Assets Other 388,711
Long-term Assets  (as reported)72,551,708
Long-term Assets  (calculated)27,756,564
+/- 44,795,144

Liabilities & Shareholders' Equity

Total Current Liabilities30,280,369
Long-term Liabilities14,232,952
Total Stockholder Equity77,089,391
Total Current Liabilities
Short-term Debt 6,458,201
Short Long Term Debt 5,904,206
Accounts payable 9,011,401
Other Current Liabilities 13,071,597
Total Current Liabilities  (as reported)30,280,369
Total Current Liabilities  (calculated)34,445,405
+/- 4,165,036
Long-term Liabilities
Long term Debt 4,317,179
Capital Lease Obligations 5,983,001
Long-term Liabilities Other 1,896,698
Long-term Liabilities  (as reported)14,232,952
Long-term Liabilities  (calculated)12,196,878
+/- 2,036,074
Total Stockholder Equity
Common Stock21,387,966
Retained Earnings 19,703,014
Accumulated Other Comprehensive Income 36,510,121
Other Stockholders Equity -511,710
Total Stockholder Equity (as reported)77,089,391
Total Stockholder Equity (calculated)77,089,391
+/-0
Other
Capital Stock21,387,966
Cash and Short Term Investments 25,476,050
Common Stock Shares Outstanding 2,109,284
Current Deferred Revenue1,739,170
Liabilities and Stockholders Equity 127,767,352
Net Debt -8,847,398
Net Invested Capital 87,310,776
Net Working Capital 24,935,275
Property Plant and Equipment Gross 27,367,853
Short Long Term Debt Total 16,203,569



6.2. Balance Sheets Structured

Currency in TWD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-06-302006-06-302005-12-312005-06-30
> Total Assets 
66,553,695
63,500,912
69,373,066
67,962,550
67,900,374
71,383,949
67,475,805
66,143,533
65,177,350
65,327,868
64,183,893
64,453,083
64,433,163
65,598,277
65,769,883
66,208,592
67,141,763
69,166,046
70,115,250
70,332,485
69,014,495
68,891,208
68,261,193
72,407,417
73,868,409
76,229,672
75,978,965
76,890,053
78,189,243
81,619,261
79,862,960
82,771,667
79,114,780
79,764,098
79,207,519
84,434,252
90,691,187
91,361,236
92,129,161
92,373,956
91,213,951
93,218,221
92,620,331
92,016,957
93,376,684
92,848,190
92,854,488
91,981,286
98,873,049
102,025,619
98,036,047
99,094,404
102,023,782
107,900,650
106,068,500
105,679,071
116,958,623
132,972,314
135,089,107
136,612,450
125,142,033
124,005,841
122,471,116
126,603,110
135,984,710
131,559,455
126,703,507
127,313,790
126,467,406
127,767,352
127,767,352126,467,406127,313,790126,703,507131,559,455135,984,710126,603,110122,471,116124,005,841125,142,033136,612,450135,089,107132,972,314116,958,623105,679,071106,068,500107,900,650102,023,78299,094,40498,036,047102,025,61998,873,04991,981,28692,854,48892,848,19093,376,68492,016,95792,620,33193,218,22191,213,95192,373,95692,129,16191,361,23690,691,18784,434,25279,207,51979,764,09879,114,78082,771,66779,862,96081,619,26178,189,24376,890,05375,978,96576,229,67273,868,40972,407,41768,261,19368,891,20869,014,49570,332,48570,115,25069,166,04667,141,76366,208,59265,769,88365,598,27764,433,16364,453,08364,183,89365,327,86865,177,35066,143,53367,475,80571,383,94967,900,37467,962,55069,373,06663,500,91266,553,695
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
31,507,970
32,369,532
35,012,619
35,600,083
35,299,190
33,858,460
33,878,323
33,832,435
37,510,159
37,888,427
40,785,796
40,697,805
40,843,355
40,774,221
44,004,118
42,537,704
43,266,297
41,407,615
42,145,627
43,605,700
42,292,402
43,131,373
44,331,498
44,166,476
45,296,310
43,896,669
45,020,762
44,937,818
44,262,768
45,419,803
46,028,421
45,353,418
43,760,371
44,121,114
45,488,814
44,217,788
43,946,576
47,662,391
46,368,468
45,299,551
45,792,352
47,244,012
48,966,477
48,337,291
49,333,671
50,022,146
51,436,105
50,705,931
50,317,421
51,643,409
53,400,358
53,561,855
52,480,611
54,501,703
55,215,644
55,215,64454,501,70352,480,61153,561,85553,400,35851,643,40950,317,42150,705,93151,436,10550,022,14649,333,67148,337,29148,966,47747,244,01245,792,35245,299,55146,368,46847,662,39143,946,57644,217,78845,488,81444,121,11443,760,37145,353,41846,028,42145,419,80344,262,76844,937,81845,020,76243,896,66945,296,31044,166,47644,331,49843,131,37342,292,40243,605,70042,145,62741,407,61543,266,29742,537,70444,004,11840,774,22140,843,35540,697,80540,785,79637,888,42737,510,15933,832,43533,878,32333,858,46035,299,19035,600,08335,012,61932,369,53231,507,970000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,161,039
10,097,023
11,640,196
10,613,309
11,627,797
11,205,960
10,891,970
11,259,072
13,459,705
12,830,071
14,423,676
14,356,932
14,908,571
14,520,253
15,434,733
15,844,900
17,206,411
15,089,115
15,435,742
16,380,750
14,919,042
13,818,921
14,247,729
14,831,484
13,989,826
14,658,514
13,397,764
13,412,258
14,129,330
18,166,969
18,159,135
17,764,515
17,535,566
17,519,287
18,350,957
18,616,097
19,111,371
23,759,597
20,462,298
20,308,158
20,397,260
21,565,432
21,503,024
17,920,142
17,274,143
19,298,415
20,167,428
20,094,083
21,156,796
22,243,350
22,658,903
22,763,522
23,734,854
25,188,688
25,050,967
25,050,96725,188,68823,734,85422,763,52222,658,90322,243,35021,156,79620,094,08320,167,42819,298,41517,274,14317,920,14221,503,02421,565,43220,397,26020,308,15820,462,29823,759,59719,111,37118,616,09718,350,95717,519,28717,535,56617,764,51518,159,13518,166,96914,129,33013,412,25813,397,76414,658,51413,989,82614,831,48414,247,72913,818,92114,919,04216,380,75015,435,74215,089,11517,206,41115,844,90015,434,73314,520,25314,908,57114,356,93214,423,67612,830,07113,459,70511,259,07210,891,97011,205,96011,627,79710,613,30911,640,19610,097,02310,161,039000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,016,805
981,305
869,753
741,175
715,588
655,465
813,330
983,690
893,520
1,066,697
1,101,239
1,321,004
1,439,655
1,344,513
1,608,774
1,677,483
1,693,050
1,700,948
1,775,463
1,711,507
1,870,406
3,411,471
3,480,820
3,180,770
4,448,179
3,917,874
5,382,225
5,216,408
4,919,614
1,493,310
1,660,847
1,595,400
1,189,906
1,443,091
1,377,005
1,293,456
1,192,674
1,077,603
1,318,470
1,375,063
1,394,266
1,602,744
1,611,774
3,553,864
3,376,687
2,255,535
1,000,545
812,905
793,363
476,352
340,150
354,770
434,371
449,764
425,083
425,083449,764434,371354,770340,150476,352793,363812,9051,000,5452,255,5353,376,6873,553,8641,611,7741,602,7441,394,2661,375,0631,318,4701,077,6031,192,6741,293,4561,377,0051,443,0911,189,9061,595,4001,660,8471,493,3104,919,6145,216,4085,382,2253,917,8744,448,1793,180,7703,480,8203,411,4711,870,4061,711,5071,775,4631,700,9481,693,0501,677,4831,608,7741,344,5131,439,6551,321,0041,101,2391,066,697893,520983,690813,330655,465715,588741,175869,753981,3051,016,805000000000000000
       Net Receivables 
9,283,459
7,776,217
8,627,077
9,297,243
9,278,038
9,902,765
9,610,936
8,278,922
8,094,343
8,028,640
7,646,716
7,221,984
7,415,649
8,445,839
8,013,228
8,793,696
9,716,159
10,362,817
10,609,273
9,789,609
10,110,621
10,231,962
10,200,196
10,950,468
12,135,719
13,624,473
12,919,876
12,342,062
12,713,000
14,726,627
12,594,454
12,027,279
12,142,705
12,512,787
12,214,414
12,700,682
12,959,719
14,057,102
13,421,702
14,330,658
12,846,743
13,632,400
13,519,422
12,901,989
12,881,167
13,179,188
12,791,471
12,624,574
12,590,148
13,961,760
12,989,322
12,895,310
12,118,701
13,408,640
11,778,709
12,465,560
12,123,114
13,158,648
13,088,636
14,576,232
13,809,146
15,427,525
15,175,146
14,616,987
15,426,808
17,020,962
17,200,192
15,834,964
16,063,835
16,773,244
16,773,24416,063,83515,834,96417,200,19217,020,96215,426,80814,616,98715,175,14615,427,52513,809,14614,576,23213,088,63613,158,64812,123,11412,465,56011,778,70913,408,64012,118,70112,895,31012,989,32213,961,76012,590,14812,624,57412,791,47113,179,18812,881,16712,901,98913,519,42213,632,40012,846,74314,330,65813,421,70214,057,10212,959,71912,700,68212,214,41412,512,78712,142,70512,027,27912,594,45414,726,62712,713,00012,342,06212,919,87613,624,47312,135,71910,950,46810,200,19610,231,96210,110,6219,789,60910,609,27310,362,8179,716,1598,793,6968,013,2288,445,8397,415,6497,221,9847,646,7168,028,6408,094,3438,278,9229,610,9369,902,7659,278,0389,297,2438,627,0777,776,2179,283,459
       Other Current Assets 
1,130,501
912,581
869,077
1,334,439
1,454,815
1,106,425
1,267,531
0
1,284,797
1,212,076
1,125,030
0
991,977
979,140
1,081,825
221,371
135,207
306,406
331,462
288,302
242,201
408,298
326,328
379,186
511,750
560,849
765,865
959,643
1,058,968
1,141,816
930,128
783,890
1,128,245
1,057,144
1,987,116
1,047,045
1,269,020
1,155,358
1,200,867
1,350,606
1,211,784
1,184,170
1,211,504
975,343
1,064,710
1,223,205
1,311,912
980,640
1,075,959
917,100
1,011,310
893,636
873,576
847,135
1,828,692
1,908,018
1,633,334
1,709,131
1,791,474
1,854,511
1,605,064
1,791,543
1,292,520
854,988
681,667
716,047
799,635
844,629
1,128,034
1,287,163
1,287,1631,128,034844,629799,635716,047681,667854,9881,292,5201,791,5431,605,0641,854,5111,791,4741,709,1311,633,3341,908,0181,828,692847,135873,576893,6361,011,310917,1001,075,959980,6401,311,9121,223,2051,064,710975,3431,211,5041,184,1701,211,7841,350,6061,200,8671,155,3581,269,0201,047,0451,987,1161,057,1441,128,245783,890930,1281,141,8161,058,968959,643765,865560,849511,750379,186326,328408,298242,201288,302331,462306,406135,207221,3711,081,825979,140991,97701,125,0301,212,0761,284,79701,267,5311,106,4251,454,8151,334,439869,077912,5811,130,501
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34,700,622
34,772,231
34,153,427
34,515,167
35,033,295
35,156,035
35,012,885
34,428,758
34,897,258
35,979,982
35,443,876
35,281,160
36,046,698
37,415,022
37,615,143
37,325,256
39,505,370
37,707,165
37,618,471
35,601,819
42,141,850
47,559,814
47,029,738
47,962,685
47,077,646
47,317,282
48,197,459
47,682,513
47,754,189
47,956,881
46,819,769
47,501,070
48,220,915
54,751,935
56,536,805
53,818,259
55,147,828
54,361,391
61,532,182
60,768,949
59,886,719
69,714,611
84,005,837
86,751,816
87,278,779
75,119,887
72,569,736
71,765,185
76,285,689
84,341,301
78,159,097
73,141,652
74,833,179
71,965,703
72,551,708
72,551,70871,965,70374,833,17973,141,65278,159,09784,341,30176,285,68971,765,18572,569,73675,119,88787,278,77986,751,81684,005,83769,714,61159,886,71960,768,94961,532,18254,361,39155,147,82853,818,25956,536,80554,751,93548,220,91547,501,07046,819,76947,956,88147,754,18947,682,51348,197,45947,317,28247,077,64647,962,68547,029,73847,559,81442,141,85035,601,81937,618,47137,707,16539,505,37037,325,25637,615,14337,415,02236,046,69835,281,16035,443,87635,979,98234,897,25834,428,75835,012,88535,156,03535,033,29534,515,16734,153,42734,772,23134,700,622000000000000000
       Property Plant Equipment 
14,965,601
14,041,894
13,721,977
13,452,607
13,634,502
13,930,016
14,201,658
15,724,174
15,882,017
15,586,948
15,354,198
15,342,321
15,063,752
15,197,256
14,608,620
15,002,553
15,056,115
14,951,692
15,263,129
15,338,303
15,140,932
14,966,009
14,814,944
14,944,507
14,707,439
15,537,303
15,349,657
15,132,587
14,948,551
14,699,310
14,573,067
14,738,703
14,476,533
14,418,399
14,571,214
15,018,217
19,115,199
18,827,550
18,507,460
18,463,450
18,172,139
18,139,099
17,766,470
17,922,299
17,832,909
17,280,546
17,338,165
17,363,543
24,557,150
24,240,190
24,058,292
23,861,994
23,286,842
23,054,992
22,897,077
22,665,020
22,392,855
22,161,728
22,184,745
21,972,925
22,069,278
21,818,091
25,917,434
25,866,943
26,633,942
26,568,944
26,532,743
27,763,711
27,401,275
27,367,853
27,367,85327,401,27527,763,71126,532,74326,568,94426,633,94225,866,94325,917,43421,818,09122,069,27821,972,92522,184,74522,161,72822,392,85522,665,02022,897,07723,054,99223,286,84223,861,99424,058,29224,240,19024,557,15017,363,54317,338,16517,280,54617,832,90917,922,29917,766,47018,139,09918,172,13918,463,45018,507,46018,827,55019,115,19915,018,21714,571,21414,418,39914,476,53314,738,70314,573,06714,699,31014,948,55115,132,58715,349,65715,537,30314,707,43914,944,50714,814,94414,966,00915,140,93215,338,30315,263,12914,951,69215,056,11515,002,55314,608,62015,197,25615,063,75215,342,32115,354,19815,586,94815,882,01715,724,17414,201,65813,930,01613,634,50213,452,60713,721,97714,041,89414,965,601
       Goodwill 
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
-243,016
-241,321
-4,568
0
0
0
133,768
-1,229
0
0
5,440,327
5,800,409
5,646,814
5,528,252
5,146,709
4,929,136
5,267,773
5,420,066
5,396,065
5,440,380
5,263,187
5,263,188
5,233,626
5,146,346
5,260,290
5,048,723
5,039,455
4,943,596
4,947,972
5,078,110
5,149,233
4,922,011
4,873,679
4,752,292
4,361,731
4,444,898
4,324,563
4,353,848
4,555,873
4,615,379
4,706,826
4,720,788
4,730,316
4,796,907
0
04,796,9074,730,3164,720,7884,706,8264,615,3794,555,8734,353,8484,324,5634,444,8984,361,7314,752,2924,873,6794,922,0115,149,2335,078,1104,947,9724,943,5965,039,4555,048,7235,260,2905,146,3465,233,6265,263,1885,263,1875,440,3805,396,0655,420,0665,267,7734,929,1365,146,7095,528,2525,646,8145,800,4095,440,32700-1,229133,768000-4,568-241,321-243,0160000000000000000000000000
       Long Term Investments 
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
0
0
0
0
0
14,723,897
15,477,649
16,103,766
15,685,489
16,154,872
16,432,186
16,172,246
16,317,291
16,861,374
18,708,750
20,750,031
18,773,167
21,038,806
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000021,038,80618,773,16720,750,03118,708,75016,861,37416,317,29116,172,24616,432,18616,154,87215,685,48916,103,76615,477,64914,723,897000000000000000000000000000000000000000
       Intangible Assets 
408,539
90,181
51,777
464,281
378,768
384,559
376,943
243,764
246,755
245,582
245,784
214,007
219,265
243,835
235,066
162,011
189,615
164,153
182,196
131,382
114,968
121,610
124,287
77,008
83,389
342,216
337,281
324,804
315,366
316,435
170,000
46,415
162,606
163,360
163,684
101,517
138,949
201,563
200,929
223,081
205,447
224,124
206,471
216,250
198,717
303,612
320,466
323,717
187,495
188,879
176,864
161,179
154,527
140,458
128,979
120,482
111,817
103,353
104,545
77,836
94,046
84,041
78,244
112,526
101,430
92,748
98,332
102,663
4,891,453
0
04,891,453102,66398,33292,748101,430112,52678,24484,04194,04677,836104,545103,353111,817120,482128,979140,458154,527161,179176,864188,879187,495323,717320,466303,612198,717216,250206,471224,124205,447223,081200,929201,563138,949101,517163,684163,360162,60646,415170,000316,435315,366324,804337,281342,21683,38977,008124,287121,610114,968131,382182,196164,153189,615162,011235,066243,835219,265214,007245,784245,582246,755243,764376,943384,559378,768464,28151,77790,181408,539
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,078,328
277,615
3,937,670
295,371
298,564
293,805
281,878
276,928
272,196
4,579,256
4,275,201
4,550,704
4,876,353
5,471,600
5,152,483
5,645,600
5,818,089
5,640,463
5,746,857
5,627,251
5,898,242
8,813,435
8,892,141
8,869,300
10,616,451
10,125,648
11,540,836
11,388,876
10,808,731
7,381,021
7,406,451
7,595,466
7,354,379
5,132,704
4,953,386
4,861,682
4,892,251
4,964,579
5,166,944
5,501,733
5,558,569
5,872,234
6,070,547
8,741,404
9,256,114
8,696,173
8,026,708
4,248,981
4,280,087
3,973,095
3,778,065
3,820,533
402,488
378,061
388,711
388,711378,061402,4883,820,5333,778,0653,973,0954,280,0874,248,9818,026,7088,696,1739,256,1148,741,4046,070,5475,872,2345,558,5695,501,7335,166,9444,964,5794,892,2514,861,6824,953,3865,132,7047,354,3797,595,4667,406,4517,381,02110,808,73111,388,87611,540,83610,125,64810,616,4518,869,3008,892,1418,813,4355,898,2425,627,2515,746,8575,640,4635,818,0895,645,6005,152,4835,471,6004,876,3534,550,7044,275,2014,579,256272,196276,928281,878293,805298,564295,3713,937,670277,6154,078,328000000000000000
> Total Liabilities 
33,332,965
30,668,015
31,692,080
29,490,501
30,606,404
35,403,616
31,820,877
31,540,850
30,052,062
30,532,684
28,265,693
27,653,192
27,394,937
29,422,857
28,322,409
28,857,843
29,336,940
32,554,108
32,792,983
31,591,733
29,516,255
30,672,147
28,822,225
31,945,646
31,979,432
34,300,640
32,088,804
30,166,079
29,188,656
32,492,499
29,853,845
29,528,996
26,389,967
28,759,749
28,972,928
33,001,748
35,296,204
37,047,494
36,520,474
36,649,413
34,992,596
36,645,050
35,224,778
34,142,820
34,286,827
36,030,022
35,132,405
33,490,371
38,335,980
39,596,723
37,512,387
37,389,614
42,647,561
40,224,913
38,673,838
38,053,839
41,014,568
41,847,054
40,927,377
40,950,519
43,162,540
43,334,958
41,300,729
40,284,611
44,213,297
43,341,882
41,482,160
40,871,010
45,672,684
44,513,321
44,513,32145,672,68440,871,01041,482,16043,341,88244,213,29740,284,61141,300,72943,334,95843,162,54040,950,51940,927,37741,847,05441,014,56838,053,83938,673,83840,224,91342,647,56137,389,61437,512,38739,596,72338,335,98033,490,37135,132,40536,030,02234,286,82734,142,82035,224,77836,645,05034,992,59636,649,41336,520,47437,047,49435,296,20433,001,74828,972,92828,759,74926,389,96729,528,99629,853,84532,492,49929,188,65630,166,07932,088,80434,300,64031,979,43231,945,64628,822,22530,672,14729,516,25531,591,73332,792,98332,554,10829,336,94028,857,84328,322,40929,422,85727,394,93727,653,19228,265,69330,532,68430,052,06231,540,85031,820,87735,403,61630,606,40429,490,50131,692,08030,668,01533,332,965
   > Total Current Liabilities 
19,113,071
17,979,689
19,625,234
20,475,968
17,247,088
18,857,493
15,972,053
16,341,664
14,518,586
14,933,700
13,114,957
12,163,621
12,327,416
14,696,459
13,336,781
14,738,259
15,288,284
17,423,816
17,591,884
16,193,039
14,875,098
16,818,760
15,083,792
17,631,665
18,498,449
21,508,794
19,457,202
19,983,776
19,140,433
22,681,525
19,298,029
18,134,449
16,267,582
20,122,931
18,104,295
22,715,038
22,693,357
23,584,384
18,061,656
18,958,845
17,507,668
20,600,606
19,280,618
18,742,356
18,927,001
20,150,146
18,519,205
18,141,380
17,725,091
22,581,424
20,671,299
20,293,826
25,386,686
21,870,773
19,199,387
19,618,968
22,647,602
22,887,507
22,386,144
23,074,011
25,233,024
25,780,438
22,592,817
22,653,920
25,680,634
25,593,660
21,846,874
22,634,485
27,332,556
30,280,369
30,280,36927,332,55622,634,48521,846,87425,593,66025,680,63422,653,92022,592,81725,780,43825,233,02423,074,01122,386,14422,887,50722,647,60219,618,96819,199,38721,870,77325,386,68620,293,82620,671,29922,581,42417,725,09118,141,38018,519,20520,150,14618,927,00118,742,35619,280,61820,600,60617,507,66818,958,84518,061,65623,584,38422,693,35722,715,03818,104,29520,122,93116,267,58218,134,44919,298,02922,681,52519,140,43319,983,77619,457,20221,508,79418,498,44917,631,66515,083,79216,818,76014,875,09816,193,03917,591,88417,423,81615,288,28414,738,25913,336,78114,696,45912,327,41612,163,62113,114,95714,933,70014,518,58616,341,66415,972,05318,857,49317,247,08820,475,96819,625,23417,979,68919,113,071
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,599,454
2,378,582
1,802,553
1,869,598
1,910,460
2,007,134
1,912,631
1,610,319
3,144,894
3,184,086
3,196,813
2,914,428
3,286,409
2,954,686
2,854,557
2,972,343
2,651,234
2,547,433
1,949,575
2,446,037
6,732,423
6,625,002
6,884,949
2,682,606
3,249,133
2,473,278
2,436,854
2,481,193
2,384,396
2,847,945
2,150,837
2,457,246
2,204,339
2,557,520
6,421,085
6,600,657
6,110,058
10,189,128
4,330,027
3,885,801
3,675,428
4,036,833
3,491,252
4,933,701
5,065,526
4,612,369
4,444,633
3,632,340
3,295,612
3,260,888
2,986,493
2,844,581
2,919,481
3,505,057
6,458,201
6,458,2013,505,0572,919,4812,844,5812,986,4933,260,8883,295,6123,632,3404,444,6334,612,3695,065,5264,933,7013,491,2524,036,8333,675,4283,885,8014,330,02710,189,1286,110,0586,600,6576,421,0852,557,5202,204,3392,457,2462,150,8372,847,9452,384,3962,481,1932,436,8542,473,2783,249,1332,682,6066,884,9496,625,0026,732,4232,446,0371,949,5752,547,4332,651,2342,972,3432,854,5572,954,6863,286,4092,914,4283,196,8133,184,0863,144,8941,610,3191,912,6312,007,1341,910,4601,869,5981,802,5532,378,5821,599,454000000000000000
       Short Long Term Debt 
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
0
0
0
0
0
16,349,517
15,574,368
14,236,299
992,239
877,626
666,418
649,814
908,115
904,492
2,096,738
6,027,303
6,238,584
5,634,272
9,716,662
3,847,384
3,454,264
3,212,552
3,589,323
2,470,439
2,911,482
3,069,890
2,611,932
2,433,579
3,074,504
2,764,294
2,763,566
2,578,417
2,430,783
2,389,567
2,973,924
5,904,206
5,904,2062,973,9242,389,5672,430,7832,578,4172,763,5662,764,2943,074,5042,433,5792,611,9323,069,8902,911,4822,470,4393,589,3233,212,5523,454,2643,847,3849,716,6625,634,2726,238,5846,027,3032,096,738904,492908,115649,814666,418877,626992,23914,236,29915,574,36816,349,517000000000000000000000000000000000000000
       Accounts payable 
8,613,077
7,042,756
7,315,768
7,776,512
7,596,762
8,162,973
7,819,353
6,618,353
5,829,170
5,546,689
5,976,812
6,115,766
6,212,666
7,302,766
7,237,983
7,270,052
6,921,407
7,997,247
8,303,103
7,565,602
6,852,109
6,786,111
7,049,232
7,533,449
8,060,747
8,856,899
8,480,707
7,637,974
7,321,666
8,647,370
8,251,949
7,564,061
6,517,145
7,113,538
6,705,152
6,724,648
6,385,959
6,786,317
6,955,025
7,610,470
7,049,308
7,952,368
7,841,225
7,713,059
7,584,634
7,690,110
7,369,300
7,607,871
6,786,865
6,627,423
6,763,712
6,912,441
6,099,423
6,553,310
6,471,947
7,622,923
8,113,774
8,562,285
8,902,342
9,347,227
8,880,848
9,126,506
9,204,392
9,125,804
8,372,923
8,870,201
8,830,565
8,702,999
8,419,751
9,011,401
9,011,4018,419,7518,702,9998,830,5658,870,2018,372,9239,125,8049,204,3929,126,5068,880,8489,347,2278,902,3428,562,2858,113,7747,622,9236,471,9476,553,3106,099,4236,912,4416,763,7126,627,4236,786,8657,607,8717,369,3007,690,1107,584,6347,713,0597,841,2257,952,3687,049,3087,610,4706,955,0256,786,3176,385,9596,724,6486,705,1527,113,5386,517,1457,564,0618,251,9498,647,3707,321,6667,637,9748,480,7078,856,8998,060,7477,533,4497,049,2326,786,1116,852,1097,565,6028,303,1037,997,2476,921,4077,270,0527,237,9837,302,7666,212,6666,115,7665,976,8125,546,6895,829,1706,618,3537,819,3538,162,9737,596,7627,776,5127,315,7687,042,7568,613,077
       Other Current Liabilities 
4,259,213
3,607,618
7,351,134
5,860,794
4,872,395
7,720,400
5,499,166
5,095,430
5,018,757
6,516,196
5,217,317
4,967,366
4,980,147
6,051,098
5,087,456
1,108,579
1,236,381
1,133,326
1,812,526
1,976,646
1,056,949
1,190,169
1,327,471
1,173,977
2,700,856
2,831,583
2,852,737
3,389,880
3,373,160
3,266,357
2,637,048
1,800,608
1,827,363
3,107,483
3,339,754
3,199,186
3,640,785
2,266,097
2,739,112
2,075,856
2,277,916
2,415,546
2,753,512
2,398,053
1,548,567
1,659,818
1,861,694
1,748,975
1,981,670
781,682
786,454
735,603
757,845
1,269,087
1,248,638
1,026,724
1,042,781
737,197
720,563
658,746
9,851,572
10,297,474
7,689,047
8,033,142
11,596,850
844,590
864,743
8,706,144
13,202,194
13,071,597
13,071,59713,202,1948,706,144864,743844,59011,596,8508,033,1427,689,04710,297,4749,851,572658,746720,563737,1971,042,7811,026,7241,248,6381,269,087757,845735,603786,454781,6821,981,6701,748,9751,861,6941,659,8181,548,5672,398,0532,753,5122,415,5462,277,9162,075,8562,739,1122,266,0973,640,7853,199,1863,339,7543,107,4831,827,3631,800,6082,637,0483,266,3573,373,1603,389,8802,852,7372,831,5832,700,8561,173,9771,327,4711,190,1691,056,9491,976,6461,812,5261,133,3261,236,3811,108,5795,087,4566,051,0984,980,1474,967,3665,217,3176,516,1965,018,7575,095,4305,499,1667,720,4004,872,3955,860,7947,351,1343,607,6184,259,213
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,119,584
14,048,656
15,130,292
15,201,099
15,398,694
14,641,157
13,853,387
13,738,433
14,313,981
13,480,983
12,791,846
12,631,602
10,182,303
10,048,223
9,810,974
10,555,816
11,394,547
10,122,385
8,636,818
10,868,633
10,286,710
12,602,847
13,463,110
18,458,818
17,690,568
17,484,928
16,044,444
15,944,160
15,400,464
15,359,826
15,879,876
16,613,200
15,348,991
20,610,889
17,015,299
16,841,088
17,095,788
17,260,875
18,354,140
19,474,451
18,434,871
18,366,966
18,959,547
18,541,233
17,876,508
17,929,516
17,554,520
18,707,912
17,630,691
18,532,663
17,748,222
19,635,286
18,236,525
18,340,128
14,232,952
14,232,95218,340,12818,236,52519,635,28617,748,22218,532,66317,630,69118,707,91217,554,52017,929,51617,876,50818,541,23318,959,54718,366,96618,434,87119,474,45118,354,14017,260,87517,095,78816,841,08817,015,29920,610,88915,348,99116,613,20015,879,87615,359,82615,400,46415,944,16016,044,44417,484,92817,690,56818,458,81813,463,11012,602,84710,286,71010,868,6338,636,81810,122,38511,394,54710,555,8169,810,97410,048,22310,182,30312,631,60212,791,84613,480,98314,313,98113,738,43313,853,38714,641,15715,398,69415,201,09915,130,29214,048,65614,119,584000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,599,454
-2,378,582
-1,802,553
-1,869,598
-1,910,460
-2,007,134
-1,912,631
-1,610,319
-3,144,894
-3,184,086
-3,196,813
-2,914,428
-3,286,409
-2,954,686
-2,854,557
-2,972,343
-2,651,234
-2,547,433
-1,949,575
-2,446,037
-6,732,423
-6,625,002
-6,884,949
-2,682,606
-3,249,133
-2,473,278
-2,436,854
-2,481,193
-2,384,396
-2,847,945
-2,150,837
-2,457,246
-2,204,339
2,759,269
-1,194,038
-1,403,275
-890,966
-5,117,474
701,272
1,061,261
1,211,345
795,096
1,381,643
167,966
-3,432
540,684
677,925
1,577,129
1,776,795
1,694,916
1,905,849
1,956,546
2,958,040
2,383,981
-475,200
-475,2002,383,9812,958,0401,956,5461,905,8491,694,9161,776,7951,577,129677,925540,684-3,432167,9661,381,643795,0961,211,3451,061,261701,272-5,117,474-890,966-1,403,275-1,194,0382,759,269-2,204,339-2,457,246-2,150,837-2,847,945-2,384,396-2,481,193-2,436,854-2,473,278-3,249,133-2,682,606-6,884,949-6,625,002-6,732,423-2,446,037-1,949,575-2,547,433-2,651,234-2,972,343-2,854,557-2,954,686-3,286,409-2,914,428-3,196,813-3,184,086-3,144,894-1,610,319-1,912,631-2,007,134-1,910,460-1,869,598-1,802,553-2,378,582-1,599,454000000000000000
       Long-term Liabilities Other 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,083,323
2,116,541
2,111,852
2,152,762
1,972,929
2,007,756
2,016,050
2,029,198
2,288,899
2,224,586
2,226,405
2,248,999
2,190,476
2,157,461
2,159,769
1,992,487
1,947,947
1,850,965
1,965,487
1,975,581
1,958,621
1,896,698
1,896,6981,958,6211,975,5811,965,4871,850,9651,947,9471,992,4872,159,7692,157,4612,190,4762,248,9992,226,4052,224,5862,288,8992,029,1982,016,0502,007,7561,972,9292,152,7622,111,8522,116,5412,083,323000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
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
0
0
0
0
0
132,085
148,263
73,714
99,500
93,473
86,852
87,100
96,928
81,084
89,305
90,999
83,428
65,289
34,536
40,496
38,095
35,934
41,972
44,356
38,893
39,450
37,886
30,649
58,764
40,199
32,047
38,325
0
0
0
0
000038,32532,04740,19958,76430,64937,88639,45038,89344,35641,97235,93438,09540,49634,53665,28983,42890,99989,30581,08496,92887,10086,85293,47399,50073,714148,263132,085000000000000000000000000000000000000000
> Total Stockholder Equity
31,063,489
31,854,189
36,329,939
37,079,726
35,844,920
34,613,577
34,164,954
33,185,091
33,858,022
33,611,602
34,668,040
35,446,756
35,674,951
34,768,139
35,991,258
35,703,983
36,193,855
35,033,610
35,695,600
37,080,766
37,803,497
36,736,619
37,760,964
38,220,115
39,574,622
38,921,300
40,776,426
42,863,434
44,978,342
45,278,667
46,209,085
49,224,022
48,656,023
47,167,976
46,376,640
47,464,042
49,507,406
48,566,065
49,777,522
49,731,567
50,190,811
50,688,074
51,444,169
51,829,765
52,959,209
52,013,981
52,923,918
53,678,660
55,798,754
57,510,676
55,698,934
56,706,504
53,683,049
61,928,999
61,672,739
61,828,295
69,885,584
84,659,044
87,773,713
89,213,763
75,738,464
74,764,065
75,112,739
80,024,934
85,141,493
81,976,770
78,951,568
80,148,590
74,354,341
77,089,391
77,089,39174,354,34180,148,59078,951,56881,976,77085,141,49380,024,93475,112,73974,764,06575,738,46489,213,76387,773,71384,659,04469,885,58461,828,29561,672,73961,928,99953,683,04956,706,50455,698,93457,510,67655,798,75453,678,66052,923,91852,013,98152,959,20951,829,76551,444,16950,688,07450,190,81149,731,56749,777,52248,566,06549,507,40647,464,04246,376,64047,167,97648,656,02349,224,02246,209,08545,278,66744,978,34242,863,43440,776,42638,921,30039,574,62238,220,11537,760,96436,736,61937,803,49737,080,76635,695,60035,033,61036,193,85535,703,98335,991,25834,768,13935,674,95135,446,75634,668,04033,611,60233,858,02233,185,09134,164,95434,613,57735,844,92037,079,72636,329,93931,854,18931,063,489
   Common Stock
19,677,609
19,177,609
19,177,609
19,105,779
19,105,779
18,905,779
18,905,779
18,231,659
18,231,659
18,231,659
18,231,659
18,231,659
18,231,659
18,232,109
18,232,239
18,313,129
18,349,659
18,356,119
18,375,619
18,388,019
18,437,009
18,456,359
18,476,399
18,490,969
18,731,194
19,220,940
19,696,714
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
20,026,929
19,676,929
19,676,929
19,676,929
19,676,929
19,676,929
19,676,929
19,676,929
21,387,966
21,387,966
21,387,966
21,387,966
21,387,966
21,387,966
21,387,966
21,387,966
21,387,966
21,387,966
21,387,966
21,387,966
21,387,966
21,387,966
21,387,96621,387,96621,387,96621,387,96621,387,96621,387,96621,387,96621,387,96621,387,96621,387,96621,387,96621,387,96621,387,96621,387,96619,676,92919,676,92919,676,92919,676,92919,676,92919,676,92919,676,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92920,026,92919,696,71419,220,94018,731,19418,490,96918,476,39918,456,35918,437,00918,388,01918,375,61918,356,11918,349,65918,313,12918,232,23918,232,10918,231,65918,231,65918,231,65918,231,65918,231,65918,231,65918,905,77918,905,77919,105,77919,105,77919,177,60919,177,60919,677,609
   Retained Earnings 
1,211,210
1,132,081
1,577,940
2,548,474
4,313,470
2,504,304
3,043,906
3,136,813
3,340,820
2,711,245
3,235,299
3,998,933
4,571,881
4,084,650
4,747,094
5,292,145
5,957,365
5,031,864
5,768,962
6,357,696
6,918,886
5,599,371
6,569,667
7,201,110
7,516,182
6,337,875
7,375,473
8,238,933
17,467,637
16,734,824
17,769,032
18,398,540
10,438,261
8,838,575
9,795,017
10,310,158
10,980,810
10,113,273
11,012,183
11,816,689
12,355,211
11,335,306
12,185,300
12,750,338
15,303,891
14,400,697
15,221,103
15,192,788
15,579,424
14,684,112
15,501,552
16,047,563
14,537,874
15,694,569
16,496,734
17,271,503
15,914,341
17,567,956
18,810,848
19,712,565
17,173,409
17,669,391
18,683,993
19,680,601
18,293,698
20,357,930
21,340,484
22,400,066
18,850,332
19,703,014
19,703,01418,850,33222,400,06621,340,48420,357,93018,293,69819,680,60118,683,99317,669,39117,173,40919,712,56518,810,84817,567,95615,914,34117,271,50316,496,73415,694,56914,537,87416,047,56315,501,55214,684,11215,579,42415,192,78815,221,10314,400,69715,303,89112,750,33812,185,30011,335,30612,355,21111,816,68911,012,18310,113,27310,980,81010,310,1589,795,0178,838,57510,438,26118,398,54017,769,03216,734,82417,467,6378,238,9337,375,4736,337,8757,516,1827,201,1106,569,6675,599,3716,918,8866,357,6965,768,9625,031,8645,957,3655,292,1454,747,0944,084,6504,571,8813,998,9333,235,2992,711,2453,340,8203,136,8133,043,9062,504,3044,313,4702,548,4741,577,9401,132,0811,211,210
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-321,563-320,839-320,839-346,912-346,912-346,912-346,912-346,912-346,912-346,912-346,912-346,912-346,912-346,912-346,912-346,912-346,912-360,122-367,658-367,658-905,411-620,713-922,024-697,399-1,080,584-50,000-1,067,429
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,098,709
11,886,831
11,645,627
11,551,019
12,335,051
12,447,602
12,680,889
12,714,898
12,528,036
13,327,246
13,362,485
13,704,239
14,597,572
7,199,674
7,249,558
7,289,983
7,278,989
16,029,776
16,338,861
16,337,601
16,369,975
16,369,975
16,701,496
16,700,675
9,049,287
16,722,694
17,046,577
17,046,571
17,025,977
17,026,133
17,335,368
17,351,974
17,353,885
16,678,053
17,377,162
17,377,162
17,411,256
17,261,836
17,607,666
17,607,666
17,540,605
-511,710
-511,710
-511,710
-511,710
-511,710
-511,710
-511,710
-511,710
-511,710
-511,710
-511,710
-511,710
-511,710
-511,710
-511,710-511,710-511,710-511,710-511,710-511,710-511,710-511,710-511,710-511,710-511,710-511,710-511,710-511,71017,540,60517,607,66617,607,66617,261,83617,411,25617,377,16217,377,16216,678,05317,353,88517,351,97417,335,36817,026,13317,025,97717,046,57117,046,57716,722,6949,049,28716,700,67516,701,49616,369,97516,369,97516,337,60116,338,86116,029,7767,278,9897,289,9837,249,5587,199,67414,597,57213,704,23913,362,48513,327,24612,528,03612,714,89812,680,88912,447,60212,335,05111,551,01911,645,62711,886,83112,098,709000000000000000



6.3. Balance Sheets

Currency in TWD. All numbers in thousands.