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

Paragon Technologies Co Ltd
Buy, Hold or Sell?

Let's analyze Paragon Technologies Co Ltd together

I guess you are interested in Paragon Technologies 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 Paragon Technologies 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 Paragon Technologies Co Ltd

I send you an email if I find something interesting about Paragon Technologies Co Ltd.

1. Quick Overview

1.1. Quick analysis of Paragon Technologies Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Paragon Technologies Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
NT$0.01
When do you have the money?
1 year
How often do you get paid?
37.5%

What is your share worth?

Current worth
NT$12.06
Expected worth in 1 year
NT$9.38
How sure are you?
30.0%

+ What do you gain per year?

Total Gains per Share
NT$-2.26
Return On Investment
-8.3%

For what price can you sell your share?

Current Price per Share
NT$27.25
Expected price per share
NT$24.45 - NT$29.00
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Paragon Technologies Co Ltd (5 min.)




Live pricePrice per Share (EOD)
NT$27.25
Intrinsic Value Per Share
NT$-1.22 - NT$8.60
Total Value Per Share
NT$10.84 - NT$20.66

2.2. Growth of Paragon Technologies Co Ltd (5 min.)




Is Paragon Technologies Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$36.1m$45.2m-$7.1m-18.7%

How much money is Paragon Technologies Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$1.1m$243.6k-$1.3m-121.2%
Net Profit Margin-42.3%9.2%--

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

2.3. Financial Health of Paragon Technologies Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#615 / 730

Most Revenue
#695 / 730

Most Profit
#607 / 730

Most Efficient
#690 / 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 Paragon Technologies Co Ltd?

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

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

Speculation

The Price per Share of Paragon Technologies Co Ltd is NT$27.25. 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 Paragon Technologies Co Ltd.
  • 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 Paragon Technologies Co Ltd, 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$12.06. Based on the TTM, the Book Value Change Per Share is NT$-0.67 per quarter. Based on the YOY, the Book Value Change Per Share is NT$0.17 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$0.10 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Paragon Technologies Co Ltd.

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 Eps-0.01-0.1%-0.010.0%0.000.0%0.000.0%-0.010.0%
Usd Book Value Change Per Share-0.010.0%-0.02-0.1%0.010.0%-0.010.0%-0.02-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.010.0%0.010.0%0.010.0%
Usd Total Gains Per Share-0.010.0%-0.02-0.1%0.010.0%0.000.0%-0.010.0%
Usd Price Per Share0.93-1.02-0.82-0.86-0.91-
Price to Earnings Ratio-15.97--27.81-1,588.51-302.73-156.26-
Price-to-Total Gains Ratio-101.58--73.87-58.94-348.20--16.00-
Price to Book Ratio2.49-2.60-1.76-2.00-1.60-
Price-to-Total Gains Ratio-101.58--73.87-58.94-348.20--16.00-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.842025
Number of shares1187
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share-0.02-0.01
Usd Total Gains Per Share-0.020.00
Gains per Quarter (1187 shares)-20.75-2.08
Gains per Year (1187 shares)-83.01-8.30
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
115-98-9326-35-18
231-197-17653-69-26
346-295-25979-104-34
461-393-342106-139-42
576-491-425132-174-50
692-590-508158-208-58
7107-688-591185-243-66
8122-786-674211-278-74
9137-885-757238-312-82
10153-983-840264-347-90

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 Share0.04.00.00.0%6.06.00.050.0%7.013.00.035.0%9.031.00.022.5%24.042.00.036.4%
Book Value Change Per Share0.04.00.00.0%5.07.00.041.7%8.012.00.040.0%12.028.00.030.0%24.042.00.036.4%
Dividend per Share1.00.03.025.0%5.00.07.041.7%5.00.015.025.0%15.00.025.037.5%25.00.041.037.9%
Total Gains per Share0.04.00.00.0%5.07.00.041.7%8.012.00.040.0%12.028.00.030.0%27.039.00.040.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Paragon Technologies 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---0.296-0.670+126%0.168-276%-0.237-20%-0.593+100%
Book Value Per Share--12.05812.724-5%15.103-20%14.129-15%19.953-40%
Current Ratio--3.4563.964-13%5.266-34%3.368+3%3.119+11%
Debt To Asset Ratio--0.3170.234+36%0.192+66%0.272+17%0.242+31%
Debt To Equity Ratio--0.4670.315+48%0.253+84%0.389+20%0.330+41%
Dividend Per Share---0.104-100%0.204-100%0.180-100%0.307-100%
Enterprise Value--3279763110.0003700015487.500-11%3332800882.500-2%3055654661.500+7%3296942793.000-1%
Eps---0.470-0.384-18%0.063-849%-0.150-68%-0.414-12%
Ev To Ebitda Ratio---47.760-24.996-48%-73.643+54%-15.649-67%-58.524+23%
Ev To Sales Ratio--8.75910.262-15%9.173-5%6.356+38%5.328+64%
Free Cash Flow Per Share--0.207-0.331+260%-0.076+137%-0.071+134%-0.018+109%
Free Cash Flow To Equity Per Share--1.419-0.328+123%-0.292+121%-0.271+119%-0.272+119%
Gross Profit Margin--1.1131.163-4%-5.256+572%-0.257+123%0.399+179%
Intrinsic Value_10Y_max--8.602--------
Intrinsic Value_10Y_min---1.221--------
Intrinsic Value_1Y_max--0.141--------
Intrinsic Value_1Y_min---0.080--------
Intrinsic Value_3Y_max--0.974--------
Intrinsic Value_3Y_min---0.278--------
Intrinsic Value_5Y_max--2.469--------
Intrinsic Value_5Y_min---0.517--------
Market Cap2642219950.000-10%2913714110.0003205812737.500-9%2573134382.500+13%2726557011.500+7%2873343568.000+1%
Net Profit Margin---0.487-0.423-13%0.092-629%-0.134-73%-0.244-50%
Operating Margin---0.356-0.252-29%0.234-252%-0.011-97%-0.149-58%
Operating Ratio--1.3561.293+5%1.224+11%1.118+21%1.199+13%
Pb Ratio2.260-10%2.4922.597-4%1.764+41%2.002+24%1.604+55%
Pe Ratio-14.481+9%-15.969-27.814+74%1588.513-101%302.728-105%156.261-110%
Price Per Share27.250-10%30.05033.063-9%26.538+13%27.983+7%29.565+2%
Price To Free Cash Flow Ratio32.919-10%36.302-9.508+126%-26.743+174%-26.128+172%-6.997+119%
Price To Total Gains Ratio-92.118+9%-101.583-73.872-27%58.936-272%348.197-129%-16.005-84%
Quick Ratio--3.9874.507-12%6.651-40%4.058-2%3.833+4%
Return On Assets---0.027-0.023-13%0.005-661%-0.007-72%-0.015-44%
Return On Equity---0.039-0.031-21%0.005-816%-0.011-72%-0.020-49%
Total Gains Per Share---0.296-0.566+91%0.372-180%-0.057-81%-0.286-3%
Usd Book Value--36127692.90038122032.975-5%45249589.200-20%42548148.975-15%59891599.778-40%
Usd Book Value Change Per Share---0.009-0.021+126%0.005-276%-0.007-20%-0.018+100%
Usd Book Value Per Share--0.3730.393-5%0.467-20%0.437-15%0.617-40%
Usd Dividend Per Share---0.003-100%0.006-100%0.006-100%0.009-100%
Usd Enterprise Value--101344680.099114330478.564-11%102983547.269-2%94419729.040+7%101875532.304-1%
Usd Eps---0.015-0.012-18%0.002-849%-0.005-68%-0.013-12%
Usd Free Cash Flow--620039.400-992523.450+260%-226705.575+137%-215335.920+135%-54892.305+109%
Usd Free Cash Flow Per Share--0.006-0.010+260%-0.002+137%-0.002+134%-0.001+109%
Usd Free Cash Flow To Equity Per Share--0.044-0.010+123%-0.009+121%-0.008+119%-0.008+119%
Usd Market Cap81644596.455-10%90033765.99999059613.589-9%79509852.419+13%84250611.655+7%88786316.251+1%
Usd Price Per Share0.842-10%0.9291.022-9%0.820+13%0.865+7%0.914+2%
Usd Profit---1409503.500-1149843.075-18%243661.950-678%-433437.390-69%-1232657.393-13%
Usd Revenue--2892456.3002798613.000+3%2789335.275+4%4309026.630-33%5363436.600-46%
Usd Total Gains Per Share---0.009-0.017+91%0.011-180%-0.002-81%-0.009-3%
 EOD+4 -4MRQTTM+12 -28YOY+12 -285Y+14 -2610Y+16 -24

3.3 Fundamental Score

Let's check the fundamental score of Paragon Technologies Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-14.481
Price to Book Ratio (EOD)Between0-12.260
Net Profit Margin (MRQ)Greater than0-0.487
Operating Margin (MRQ)Greater than0-0.356
Quick Ratio (MRQ)Greater than13.987
Current Ratio (MRQ)Greater than13.456
Debt to Asset Ratio (MRQ)Less than10.317
Debt to Equity Ratio (MRQ)Less than10.467
Return on Equity (MRQ)Greater than0.15-0.039
Return on Assets (MRQ)Greater than0.05-0.027
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Paragon Technologies Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5038.701
Ma 20Greater thanMa 5028.433
Ma 50Greater thanMa 10030.260
Ma 100Greater thanMa 20032.635
OpenGreater thanClose28.050
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Paragon Technologies Co Ltd

Paragon Technologies Co., Ltd. manufactures and sells vacuum sputtering products in Mainland China and Taiwan. It provides EMI/ESD product solutions. The company offers 3C functional coating used in notebook computers, tablets, AIO, smart PC, automotive computers, and military computers; 3C appearance coating used in mobile phone and tablet back cover, laptop A/C pieces, smart watch bezel, smart home appliance panels, AIO back cover, Mini PC case, game console case and game handle products; and wheel rim appearance sputtering services. It also engages in the wholesale and retail of automobile and locomotive parts and equipment. The company was founded in 1995 and is based in Taoyuan City, Taiwan.

Fundamental data was last updated by Penke on 2024-11-20 02:48:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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 expensive.
Based on how much money comes from the company's main activities, the company is expensive.
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 Paragon Technologies Co Ltd earns for each NT$1 of revenue.

  • Above 10% is considered healthy but always compare Paragon Technologies Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -48.7% means that NT$-0.49 for each NT$1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Paragon Technologies Co Ltd:

  • The MRQ is -48.7%. The company is making a huge loss. -2
  • The TTM is -42.3%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-48.7%TTM-42.3%-6.4%
TTM-42.3%YOY9.2%-51.5%
TTM-42.3%5Y-13.4%-29.0%
5Y-13.4%10Y-24.4%+11.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-48.7%5.6%-54.3%
TTM-42.3%5.1%-47.4%
YOY9.2%5.3%+3.9%
5Y-13.4%4.7%-18.1%
10Y-24.4%4.8%-29.2%
4.3.1.2. Return on Assets

Shows how efficient Paragon Technologies Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Paragon Technologies Co Ltd to the Specialty Industrial Machinery industry mean.
  • -2.7% Return on Assets means that Paragon Technologies Co Ltd generated NT$-0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Paragon Technologies Co Ltd:

  • The MRQ is -2.7%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.7%TTM-2.3%-0.3%
TTM-2.3%YOY0.5%-2.8%
TTM-2.3%5Y-0.7%-1.6%
5Y-0.7%10Y-1.5%+0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.7%1.0%-3.7%
TTM-2.3%1.0%-3.3%
YOY0.5%1.1%-0.6%
5Y-0.7%1.0%-1.7%
10Y-1.5%1.1%-2.6%
4.3.1.3. Return on Equity

Shows how efficient Paragon Technologies Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Paragon Technologies Co Ltd to the Specialty Industrial Machinery industry mean.
  • -3.9% Return on Equity means Paragon Technologies Co Ltd generated NT$-0.04 for each NT$1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Paragon Technologies Co Ltd:

  • The MRQ is -3.9%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -3.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.9%TTM-3.1%-0.8%
TTM-3.1%YOY0.5%-3.6%
TTM-3.1%5Y-1.1%-2.0%
5Y-1.1%10Y-2.0%+0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.9%2.4%-6.3%
TTM-3.1%2.1%-5.2%
YOY0.5%2.2%-1.7%
5Y-1.1%1.9%-3.0%
10Y-2.0%2.2%-4.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Paragon Technologies Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Paragon Technologies Co Ltd is operating .

  • Measures how much profit Paragon Technologies Co Ltd makes for each NT$1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Paragon Technologies Co Ltd to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of -35.6% means the company generated NT$-0.36  for each NT$1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Paragon Technologies Co Ltd:

  • The MRQ is -35.6%. The company is operating very inefficient. -2
  • The TTM is -25.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-35.6%TTM-25.2%-10.4%
TTM-25.2%YOY23.4%-48.6%
TTM-25.2%5Y-1.1%-24.0%
5Y-1.1%10Y-14.9%+13.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-35.6%9.2%-44.8%
TTM-25.2%6.8%-32.0%
YOY23.4%6.1%+17.3%
5Y-1.1%5.7%-6.8%
10Y-14.9%5.3%-20.2%
4.3.2.2. Operating Ratio

Measures how efficient Paragon Technologies Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.36 means that the operating costs are NT$1.36 for each NT$1 in net sales.

Let's take a look of the Operating Ratio trends of Paragon Technologies Co Ltd:

  • The MRQ is 1.356. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.293. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.356TTM1.293+0.063
TTM1.293YOY1.224+0.069
TTM1.2935Y1.118+0.175
5Y1.11810Y1.199-0.081
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3561.445-0.089
TTM1.2931.366-0.073
YOY1.2241.343-0.119
5Y1.1181.357-0.239
10Y1.1991.197+0.002
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Paragon Technologies Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Paragon Technologies Co Ltd 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 3.46 means the company has NT$3.46 in assets for each NT$1 in short-term debts.

Let's take a look of the Current Ratio trends of Paragon Technologies Co Ltd:

  • The MRQ is 3.456. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.964. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.456TTM3.964-0.508
TTM3.964YOY5.266-1.302
TTM3.9645Y3.368+0.596
5Y3.36810Y3.119+0.249
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4561.695+1.761
TTM3.9641.701+2.263
YOY5.2661.686+3.580
5Y3.3681.721+1.647
10Y3.1191.654+1.465
4.4.3.2. Quick Ratio

Measures if Paragon Technologies Co Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Paragon Technologies Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 3.99 means the company can pay off NT$3.99 for each NT$1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Paragon Technologies Co Ltd:

  • The MRQ is 3.987. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 4.507. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.987TTM4.507-0.520
TTM4.507YOY6.651-2.144
TTM4.5075Y4.058+0.449
5Y4.05810Y3.833+0.226
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9870.736+3.251
TTM4.5070.813+3.694
YOY6.6510.884+5.767
5Y4.0580.959+3.099
10Y3.8330.970+2.863
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Paragon Technologies Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Paragon Technologies Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Paragon Technologies Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.32 means that Paragon Technologies Co Ltd assets are financed with 31.7% credit (debt) and the remaining percentage (100% - 31.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Paragon Technologies Co Ltd:

  • The MRQ is 0.317. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.234. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.317TTM0.234+0.083
TTM0.234YOY0.192+0.042
TTM0.2345Y0.272-0.038
5Y0.27210Y0.242+0.030
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3170.490-0.173
TTM0.2340.491-0.257
YOY0.1920.506-0.314
5Y0.2720.502-0.230
10Y0.2420.495-0.253
4.5.4.2. Debt to Equity Ratio

Measures if Paragon Technologies Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Paragon Technologies Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 46.7% means that company has NT$0.47 debt for each NT$1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Paragon Technologies Co Ltd:

  • The MRQ is 0.467. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.315. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.467TTM0.315+0.152
TTM0.315YOY0.253+0.061
TTM0.3155Y0.389-0.074
5Y0.38910Y0.330+0.059
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4670.960-0.493
TTM0.3150.959-0.644
YOY0.2531.038-0.785
5Y0.3891.075-0.686
10Y0.3301.049-0.719
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 Paragon Technologies Co Ltd generates.

  • Above 15 is considered overpriced but always compare Paragon Technologies Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -15.97 means the investor is paying NT$-15.97 for every NT$1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Paragon Technologies Co Ltd:

  • The EOD is -14.481. Based on the earnings, the company is expensive. -2
  • The MRQ is -15.969. Based on the earnings, the company is expensive. -2
  • The TTM is -27.814. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-14.481MRQ-15.969+1.488
MRQ-15.969TTM-27.814+11.845
TTM-27.814YOY1,588.513-1,616.327
TTM-27.8145Y302.728-330.542
5Y302.72810Y156.261+146.466
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-14.48119.292-33.773
MRQ-15.96917.860-33.829
TTM-27.81418.989-46.803
YOY1,588.51318.365+1,570.148
5Y302.72821.761+280.967
10Y156.26127.709+128.552
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 Paragon Technologies Co Ltd:

  • The EOD is 32.919. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 36.302. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is -9.508. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD32.919MRQ36.302-3.383
MRQ36.302TTM-9.508+45.809
TTM-9.508YOY-26.743+17.235
TTM-9.5085Y-26.128+16.621
5Y-26.12810Y-6.997-19.132
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD32.9196.529+26.390
MRQ36.3026.304+29.998
TTM-9.5082.944-12.452
YOY-26.7431.789-28.532
5Y-26.1281.548-27.676
10Y-6.9971.243-8.240
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 Paragon Technologies Co Ltd 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 2.49 means the investor is paying NT$2.49 for each NT$1 in book value.

Let's take a look of the Price to Book Ratio trends of Paragon Technologies Co Ltd:

  • The EOD is 2.260. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.492. Based on the equity, the company is underpriced. +1
  • The TTM is 2.597. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.260MRQ2.492-0.232
MRQ2.492TTM2.597-0.105
TTM2.597YOY1.764+0.834
TTM2.5975Y2.002+0.596
5Y2.00210Y1.604+0.398
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.2602.297-0.037
MRQ2.4922.022+0.470
TTM2.5972.138+0.459
YOY1.7642.216-0.452
5Y2.0022.472-0.470
10Y1.6042.889-1.285
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 Assets1,712,834
Total Liabilities543,653
Total Stockholder Equity1,165,166
 As reported
Total Liabilities 543,653
Total Stockholder Equity+ 1,165,166
Total Assets = 1,712,834

Assets

Total Assets1,712,834
Total Current Assets1,206,006
Long-term Assets506,828
Total Current Assets
Cash And Cash Equivalents 683,556
Short-term Investments 226,146
Net Receivables 255,576
Inventory 19,188
Other Current Assets 21,540
Total Current Assets  (as reported)1,206,006
Total Current Assets  (calculated)1,206,006
+/-0
Long-term Assets
Property Plant Equipment 438,083
Goodwill 9,051
Intangible Assets 363
Long-term Assets Other 22,071
Long-term Assets  (as reported)506,828
Long-term Assets  (calculated)469,568
+/- 37,260

Liabilities & Shareholders' Equity

Total Current Liabilities348,984
Long-term Liabilities194,669
Total Stockholder Equity1,165,166
Total Current Liabilities
Short-term Debt 252,657
Short Long Term Debt 230,281
Accounts payable 7,727
Other Current Liabilities 76,964
Total Current Liabilities  (as reported)348,984
Total Current Liabilities  (calculated)567,629
+/- 218,645
Long-term Liabilities
Long term Debt 46,284
Capital Lease Obligations 147,518
Long-term Liabilities Other 22,225
Long-term Liabilities  (as reported)194,669
Long-term Liabilities  (calculated)216,027
+/- 21,358
Total Stockholder Equity
Common Stock840,422
Retained Earnings -92,548
Accumulated Other Comprehensive Income -96,086
Other Stockholders Equity 513,378
Total Stockholder Equity (as reported)1,165,166
Total Stockholder Equity (calculated)1,165,166
+/-0
Other
Capital Stock840,422
Cash and Short Term Investments 909,702
Common Stock Shares Outstanding 83,042
Current Deferred Revenue11,636
Liabilities and Stockholders Equity 1,712,834
Net Debt -259,473
Net Invested Capital 1,441,731
Net Working Capital 857,022
Property Plant and Equipment Gross 438,083
Short Long Term Debt Total 424,083



6.2. Balance Sheets Structured

Currency in TWD. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-31
> Total Assets 
4,584,807
4,335,932
4,430,589
5,036,627
5,072,407
5,113,612
5,163,951
5,272,257
5,449,084
5,718,725
5,832,567
5,678,156
5,614,006
5,628,945
6,136,181
6,173,518
5,873,584
5,709,108
5,103,043
4,949,549
5,132,068
5,336,770
4,476,002
4,794,614
4,634,135
4,410,469
4,454,589
4,460,070
4,225,708
4,152,246
4,114,181
3,873,545
3,640,437
3,317,416
3,137,790
2,897,730
2,637,697
2,649,809
2,571,838
2,556,932
2,479,246
2,492,305
2,346,524
2,362,814
2,301,641
2,290,725
2,205,792
2,101,137
2,026,622
2,060,344
2,146,210
2,194,268
2,070,981
1,981,352
2,007,716
1,877,827
1,905,718
1,829,615
1,945,202
1,779,241
1,764,688
1,772,725
1,678,250
1,561,291
1,505,548
1,712,834
1,712,8341,505,5481,561,2911,678,2501,772,7251,764,6881,779,2411,945,2021,829,6151,905,7181,877,8272,007,7161,981,3522,070,9812,194,2682,146,2102,060,3442,026,6222,101,1372,205,7922,290,7252,301,6412,362,8142,346,5242,492,3052,479,2462,556,9322,571,8382,649,8092,637,6972,897,7303,137,7903,317,4163,640,4373,873,5454,114,1814,152,2464,225,7084,460,0704,454,5894,410,4694,634,1354,794,6144,476,0025,336,7705,132,0684,949,5495,103,0435,709,1085,873,5846,173,5186,136,1815,628,9455,614,0065,678,1565,832,5675,718,7255,449,0845,272,2575,163,9515,113,6125,072,4075,036,6274,430,5894,335,9324,584,807
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
3,200,999
3,062,581
3,068,206
3,477,861
3,536,743
3,321,828
3,193,609
3,493,384
3,384,278
3,468,245
3,579,155
2,723,235
2,905,087
2,750,686
2,594,189
2,627,649
2,531,015
2,330,863
2,310,715
2,219,612
2,083,201
1,921,791
1,773,053
1,706,158
1,580,099
1,435,261
1,381,544
1,339,752
1,368,832
1,245,322
1,315,509
1,244,934
1,230,948
1,177,452
1,122,298
1,083,466
989,249
1,033,235
1,089,085
1,187,253
1,167,795
1,156,221
1,090,103
1,380,665
1,405,766
1,428,286
1,466,124
1,614,892
1,390,167
1,363,155
1,358,436
1,281,349
1,184,218
1,130,034
1,206,006
1,206,0061,130,0341,184,2181,281,3491,358,4361,363,1551,390,1671,614,8921,466,1241,428,2861,405,7661,380,6651,090,1031,156,2211,167,7951,187,2531,089,0851,033,235989,2491,083,4661,122,2981,177,4521,230,9481,244,9341,315,5091,245,3221,368,8321,339,7521,381,5441,435,2611,580,0991,706,1581,773,0531,921,7912,083,2012,219,6122,310,7152,330,8632,531,0152,627,6492,594,1892,750,6862,905,0872,723,2353,579,1553,468,2453,384,2783,493,3843,193,6093,321,8283,536,7433,477,8613,068,2063,062,5813,200,99900000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
1,618,498
1,391,761
1,218,321
1,665,001
2,311,062
2,444,960
2,212,448
1,590,041
1,594,622
1,768,760
1,529,661
1,411,421
1,513,282
1,325,220
1,093,997
1,293,011
1,107,389
1,282,556
1,203,630
735,102
781,877
1,087,086
1,088,607
872,896
690,074
566,191
513,061
470,029
518,188
391,058
310,543
256,869
539,130
370,207
341,190
281,510
634,041
426,650
353,216
360,035
673,153
487,004
514,685
609,360
722,658
396,209
726,820
725,641
885,863
656,046
595,882
508,157
800,566
722,184
683,556
683,556722,184800,566508,157595,882656,046885,863725,641726,820396,209722,658609,360514,685487,004673,153360,035353,216426,650634,041281,510341,190370,207539,130256,869310,543391,058518,188470,029513,061566,191690,074872,8961,088,6071,087,086781,877735,1021,203,6301,282,5561,107,3891,293,0111,093,9971,325,2201,513,2821,411,4211,529,6611,768,7601,594,6221,590,0412,212,4482,444,9602,311,0621,665,0011,218,3211,391,7611,618,49800000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
496,676
798,082
939,055
795,896
162,341
-99,038
0
145
104,667
24,643
274,481
440,636
423,797
511,443
596,612
416,458
550,936
233,532
373,502
710,166
577,280
236,269
169,575
328,174
390,477
465,060
469,494
440,537
445,544
472,600
662,770
642,333
366,398
495,404
469,732
461,535
-147,107
287,213
346,596
391,467
7,441
182,448
86,180
172,200
197,652
551,526
357,647
482,064
212,658
412,759
472,057
445,395
57,544
56,295
226,146
226,14656,29557,544445,395472,057412,759212,658482,064357,647551,526197,652172,20086,180182,4487,441391,467346,596287,213-147,107461,535469,732495,404366,398642,333662,770472,600445,544440,537469,494465,060390,477328,174169,575236,269577,280710,166373,502233,532550,936416,458596,612511,443423,797440,636274,48124,643104,6671450-99,038162,341795,896939,055798,082496,67600000000000
       Net Receivables 
1,049,676
950,726
935,138
1,218,805
945,338
906,166
1,168,937
1,325,439
1,254,413
1,187,273
1,036,518
987,421
804,274
844,474
943,624
1,007,295
821,335
900,933
1,834,182
1,715,738
1,591,061
747,450
796,932
892,211
836,980
852,235
874,219
837,841
772,920
679,823
703,492
700,006
578,614
496,626
477,720
482,896
388,335
385,692
408,928
388,269
364,294
328,420
334,305
315,306
297,723
299,042
329,511
344,216
311,342
379,562
424,736
476,115
474,279
475,749
584,895
479,521
473,785
373,287
397,965
284,134
287,488
281,183
315,903
281,537
329,864
255,576
255,576329,864281,537315,903281,183287,488284,134397,965373,287473,785479,521584,895475,749474,279476,115424,736379,562311,342344,216329,511299,042297,723315,306334,305328,420364,294388,269408,928385,692388,335482,896477,720496,626578,614700,006703,492679,823772,920837,841874,219852,235836,980892,211796,932747,4501,591,0611,715,7381,834,182900,933821,3351,007,295943,624844,474804,274987,4211,036,5181,187,2731,254,4131,325,4391,168,937906,166945,3381,218,805935,138950,7261,049,676
       Inventory 
56,417
26,670
48,327
74,897
69,066
38,631
37,086
64,880
87,427
80,215
77,427
71,170
48,253
50,346
53,603
45,191
44,782
69,143
56,265
59,689
69,963
64,552
61,446
70,369
70,390
42,516
28,828
27,510
33,238
44,150
61,068
17,011
15,664
14,419
17,580
13,648
12,839
11,262
17,178
14,332
14,373
11,336
9,072
8,298
10,910
9,781
8,420
9,140
6,451
7,891
9,552
9,987
10,768
11,385
10,872
3,733
3,817
5,660
3,559
4,521
3,974
4,336
7,481
22,295
18,334
19,188
19,18818,33422,2957,4814,3363,9744,5213,5595,6603,8173,73310,87211,38510,7689,9879,5527,8916,4519,1408,4209,78110,9108,2989,07211,33614,37314,33217,17811,26212,83913,64817,58014,41915,66417,01161,06844,15033,23827,51028,82842,51670,39070,36961,44664,55269,96359,68956,26569,14344,78245,19153,60350,34648,25371,17077,42780,21587,42764,88037,08638,63169,06674,89748,32726,67056,417
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
2,477,157
2,551,425
2,560,739
2,658,320
2,636,775
2,551,756
2,515,499
1,609,659
1,565,271
1,663,823
1,757,615
1,752,767
1,889,527
1,883,449
1,816,280
1,826,940
1,929,055
1,894,845
1,841,531
1,894,569
1,790,344
1,718,646
1,544,363
1,431,632
1,317,631
1,202,436
1,268,265
1,232,086
1,188,100
1,233,924
1,176,796
1,101,590
1,131,866
1,124,189
1,168,427
1,122,326
1,111,888
993,387
971,259
958,957
1,026,473
914,760
891,249
627,051
472,061
477,432
363,491
330,310
389,074
401,533
414,289
396,901
377,073
375,514
506,828
506,828375,514377,073396,901414,289401,533389,074330,310363,491477,432472,061627,051891,249914,7601,026,473958,957971,259993,3871,111,8881,122,3261,168,4271,124,1891,131,8661,101,5901,176,7961,233,9241,188,1001,232,0861,268,2651,202,4361,317,6311,431,6321,544,3631,718,6461,790,3441,894,5691,841,5311,894,8451,929,0551,826,9401,816,2801,883,4491,889,5271,752,7671,757,6151,663,8231,565,2711,609,6592,515,4992,551,7562,636,7752,658,3202,560,7392,551,4252,477,15700000000000
       Property Plant Equipment 
1,499,439
1,716,885
1,918,356
1,963,056
2,000,118
1,944,101
1,889,243
1,870,885
1,921,623
2,133,002
2,159,059
2,196,447
2,273,852
2,244,983
2,414,210
2,399,031
2,311,054
2,289,379
1,384,221
1,350,188
1,412,729
1,456,809
1,465,238
1,443,905
1,424,739
1,357,975
1,328,902
1,357,890
1,338,637
1,306,731
1,393,812
1,331,305
1,339,335
1,195,598
1,148,330
1,035,589
937,027
916,873
896,881
873,738
855,545
794,715
717,021
683,627
754,500
712,669
671,348
619,250
591,351
560,284
551,265
533,456
520,726
500,325
324,985
295,894
305,895
287,401
256,038
312,695
327,675
333,484
325,772
314,275
317,576
438,083
438,083317,576314,275325,772333,484327,675312,695256,038287,401305,895295,894324,985500,325520,726533,456551,265560,284591,351619,250671,348712,669754,500683,627717,021794,715855,545873,738896,881916,873937,0271,035,5891,148,3301,195,5981,339,3351,331,3051,393,8121,306,7311,338,6371,357,8901,328,9021,357,9751,424,7391,443,9051,465,2381,456,8091,412,7291,350,1881,384,2212,289,3792,311,0542,399,0312,414,2102,244,9832,273,8522,196,4472,159,0592,133,0021,921,6231,870,8851,889,2431,944,1012,000,1181,963,0561,918,3561,716,8851,499,439
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
51,203
-51,061
-105,723
-103,888
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
9,051
9,051
9,051
9,051
9,051
9,051
9,051
9,051
9,0519,0519,0519,0519,0519,0519,0519,05100000000000000000000000000000000000-103,888-105,723-51,06151,2030000000000000000000
       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
1,477
0
0
0
91,300
185,880
0
5,000
4,599
270,108
3,971
3,512
252,997
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000252,9973,5123,971270,1084,5995,0000185,88091,3000001,47700000000000000000000000000000000000
       Intangible Assets 
15,688
15,528
16,013
14,796
14,779
40,423
39,832
66,842
63,183
63,833
63,012
59,184
59,579
58,525
62,745
62,371
60,392
60,517
57,312
5,510
54,340
111,209
108,995
4,860
4,814
4,778
4,484
4,460
4,195
3,780
3,667
2,975
2,717
2,410
2,405
2,063
1,725
1,667
1,398
1,180
1,122
1,138
923
773
795
859
699
603
642
714
540
353
676
776
824
638
404
328
122
231
261
385
158
48
183
363
363183481583852612311223284046388247766763535407146426036998597957739231,1381,1221,1801,3981,6671,7252,0632,4052,4102,7172,9753,6673,7804,1954,4604,4844,7784,8144,860108,995111,20954,3405,51057,31260,51760,39262,37162,74558,52559,57959,18463,01263,83363,18366,84239,83240,42314,77914,79616,01315,52815,688
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
629,780
912,968
1,077,780
909,728
272,194
3,450
3,450
3,450
3,450
3,450
3,450
3,450
3,450
3,450
3,450
3,450
969,216
643,144
765,033
1,070,930
897,534
482,038
392,666
485,214
554,613
3,450
615,366
580,808
571,245
576,682
773,117
747,946
460,903
516,811
580,529
568,360
3,450
434,736
504,516
551,309
171,096
336,327
237,724
322,596
304,606
661,427
369,238
11,114
10,595
10,258
5,138
5,080
10,200
5,579
22,071
22,0715,57910,2005,0805,13810,25810,59511,114369,238661,427304,606322,596237,724336,327171,096551,309504,516434,7363,450568,360580,529516,811460,903747,946773,117576,682571,245580,808615,3663,450554,613485,214392,666482,038897,5341,070,930765,033643,144969,2163,4503,4503,4503,4503,4503,4503,4503,4503,4503,4503,450272,194909,7281,077,780912,968629,78000000000000
> Total Liabilities 
642,501
875,469
927,282
1,342,932
1,202,563
1,446,258
1,375,775
1,266,220
1,261,401
1,723,427
1,853,046
1,922,358
1,825,245
2,078,306
2,325,350
2,394,191
2,209,744
2,092,693
1,601,737
1,527,794
1,571,141
1,585,551
784,919
1,040,697
957,688
942,025
973,898
944,386
728,483
804,197
688,399
695,494
598,724
648,448
617,317
548,637
444,546
537,129
504,248
529,932
505,174
609,381
608,632
702,146
621,080
662,668
670,154
684,893
665,511
721,669
791,225
814,500
701,947
609,682
635,693
460,999
438,860
465,637
505,769
289,962
264,837
343,736
340,161
331,534
307,684
543,653
543,653307,684331,534340,161343,736264,837289,962505,769465,637438,860460,999635,693609,682701,947814,500791,225721,669665,511684,893670,154662,668621,080702,146608,632609,381505,174529,932504,248537,129444,546548,637617,317648,448598,724695,494688,399804,197728,483944,386973,898942,025957,6881,040,697784,9191,585,5511,571,1411,527,7941,601,7372,092,6932,209,7442,394,1912,325,3502,078,3061,825,2451,922,3581,853,0461,723,4271,261,4011,266,2201,375,7751,446,2581,202,5631,342,932927,282875,469642,501
   > Total Current Liabilities 
588,556
829,443
886,784
1,310,020
871,635
1,112,745
1,071,762
975,038
957,537
1,424,695
1,559,422
1,434,498
1,358,041
1,611,322
1,557,102
1,444,709
1,429,509
1,331,135
1,109,337
1,352,138
1,302,408
1,386,339
753,905
989,760
914,561
912,566
937,372
869,930
656,574
741,268
597,808
593,703
483,026
583,072
567,999
501,183
407,724
504,132
473,852
503,318
480,515
582,080
584,119
679,810
592,787
553,949
545,435
526,665
512,274
556,103
562,821
630,384
515,208
505,159
542,718
372,035
351,535
380,683
420,455
229,211
208,792
293,519
294,730
299,601
275,604
348,984
348,984275,604299,601294,730293,519208,792229,211420,455380,683351,535372,035542,718505,159515,208630,384562,821556,103512,274526,665545,435553,949592,787679,810584,119582,080480,515503,318473,852504,132407,724501,183567,999583,072483,026593,703597,808741,268656,574869,930937,372912,566914,561989,760753,9051,386,3391,302,4081,352,1381,109,3371,331,1351,429,5091,444,7091,557,1021,611,3221,358,0411,434,4981,559,4221,424,695957,537975,0381,071,7621,112,745871,6351,310,020886,784829,443588,556
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
1,046,564
1,071,567
1,092,129
1,332,145
1,181,030
1,192,096
975,537
823,113
1,089,695
1,033,146
1,097,690
534,910
689,856
663,267
562,492
732,734
607,651
449,324
364,931
395,138
340,598
344,957
304,022
381,729
279,500
232,432
275,258
280,135
293,449
313,223
404,418
395,950
473,562
434,008
399,579
383,154
384,262
395,803
383,925
388,801
392,209
286,625
361,155
357,088
188,371
183,079
145,448
124,013
89,699
89,879
139,730
200,077
208,639
188,592
252,657
252,657188,592208,639200,077139,73089,87989,699124,013145,448183,079188,371357,088361,155286,625392,209388,801383,925395,803384,262383,154399,579434,008473,562395,950404,418313,223293,449280,135275,258232,432279,500381,729304,022344,957340,598395,138364,931449,324607,651732,734562,492663,267689,856534,9101,097,6901,033,1461,089,695823,113975,5371,192,0961,181,0301,332,1451,092,1291,071,5671,046,56400000000000
       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
279,475
232,407
275,233
280,110
293,424
313,223
404,418
0
0
427,748
387,694
370,012
370,379
382,210
370,488
375,384
377,729
272,352
202,253
202,185
80,000
80,000
130,000
118,429
73,978
73,996
124,016
184,041
194,066
175,091
230,281
230,281175,091194,066184,041124,01673,99673,978118,429130,00080,00080,000202,185202,253272,352377,729375,384370,488382,210370,379370,012387,694427,74800404,418313,223293,424280,110275,233232,407279,47500000000000000000000000000000000000
       Accounts payable 
37,206
135,651
106,154
69,450
48,076
63,062
43,289
58,929
145,781
113,343
65,333
37,575
21,505
31,546
30,100
29,325
28,865
35,359
42,438
36,892
91,677
18,807
34,570
70,617
39,466
44,992
33,177
32,251
44,629
66,126
37,400
25,541
16,569
15,653
18,938
16,026
17,883
19,124
24,595
14,797
10,551
10,791
9,514
7,911
5,358
4,642
5,243
6,513
6,182
4,877
6,657
7,280
8,293
8,310
7,154
7,654
7,120
7,827
5,949
4,511
5,684
6,251
10,395
8,578
3,370
7,727
7,7273,3708,57810,3956,2515,6844,5115,9497,8277,1207,6547,1548,3108,2937,2806,6574,8776,1826,5135,2434,6425,3587,9119,51410,79110,55114,79724,59519,12417,88316,02618,93815,65316,56925,54137,40066,12644,62932,25133,17744,99239,46670,61734,57018,80791,67736,89242,43835,35928,86529,32530,10031,54621,50537,57565,333113,343145,78158,92943,28963,06248,07669,450106,154135,65137,206
       Other Current Liabilities 
208,809
291,163
290,023
302,275
269,236
532,004
357,174
379,636
350,883
834,540
276,100
788
470
7,357
8,340
3,627
3,003
3,706
4,326
4,561
7,453
8,105
325
666
271
414
589
512
475
27
3,204
566
178
423
444
329
318
377
400
364
286
432
414
423
339
296
322
884
2,064
32,078
33,247
70,908
76,808
399
42,566
397
161,336
227,408
140,511
135,001
113,229
522
2,320
75,096
1,662
76,964
76,9641,66275,0962,320522113,229135,001140,511227,408161,33639742,56639976,80870,90833,24732,0782,0648843222963394234144322863644003773183294444231785663,204274755125894142716663258,1057,4534,5614,3263,7063,0033,6278,3407,357470788276,100834,540350,883379,636357,174532,004269,236302,275290,023291,163208,809
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
487,860
467,204
466,984
768,248
949,482
780,235
761,558
492,400
175,656
268,733
199,212
31,014
50,937
43,127
29,459
36,526
74,456
71,909
62,929
90,591
101,791
115,698
65,376
49,318
47,454
36,822
32,997
30,396
26,614
24,659
27,301
24,513
22,336
28,293
108,719
124,719
158,228
153,237
165,566
228,404
184,116
186,739
104,523
92,975
88,964
87,325
84,954
85,314
60,751
56,045
50,217
45,431
31,933
32,080
194,669
194,66932,08031,93345,43150,21756,04560,75185,31484,95487,32588,96492,975104,523186,739184,116228,404165,566153,237158,228124,719108,71928,29322,33624,51327,30124,65926,61430,39632,99736,82247,45449,31865,376115,698101,79190,59162,92971,90974,45636,52629,45943,12750,93731,014199,212268,733175,656492,400761,558780,235949,482768,248466,984467,204487,86000000000000
       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
92
91
87
86
85
84
85
88
87
86
86
87
90
89
89
88
89
86
0
0
0
22,225
22,22500086898889899087868687888584858687919200000000000000000000000000000000000000000000
> Total Stockholder Equity
3,942,306
3,460,463
3,503,307
3,692,730
3,869,170
3,652,579
3,775,418
3,996,325
4,139,586
3,950,062
3,937,540
3,720,616
3,788,761
3,550,639
3,810,831
3,779,327
3,663,840
3,616,415
3,501,306
3,421,755
3,560,927
3,751,219
3,691,083
3,753,917
3,676,447
3,468,444
3,480,691
3,515,684
3,497,225
3,348,049
3,425,782
3,178,051
3,041,713
2,668,968
2,520,473
2,349,093
2,193,141
2,112,670
2,067,581
2,026,992
1,974,064
1,882,917
1,737,885
1,660,661
1,680,554
1,628,051
1,535,632
1,416,238
1,361,105
1,338,675
1,354,985
1,379,768
1,369,034
1,371,670
1,372,023
1,416,828
1,466,858
1,363,978
1,376,800
1,411,402
1,423,110
1,352,526
1,283,858
1,225,785
1,197,864
1,165,166
1,165,1661,197,8641,225,7851,283,8581,352,5261,423,1101,411,4021,376,8001,363,9781,466,8581,416,8281,372,0231,371,6701,369,0341,379,7681,354,9851,338,6751,361,1051,416,2381,535,6321,628,0511,680,5541,660,6611,737,8851,882,9171,974,0642,026,9922,067,5812,112,6702,193,1412,349,0932,520,4732,668,9683,041,7133,178,0513,425,7823,348,0493,497,2253,515,6843,480,6913,468,4443,676,4473,753,9173,691,0833,751,2193,560,9273,421,7553,501,3063,616,4153,663,8403,779,3273,810,8313,550,6393,788,7613,720,6163,937,5403,950,0624,139,5863,996,3253,775,4183,652,5793,869,1703,692,7303,503,3073,460,4633,942,306
   Common Stock
699,462
785,408
785,408
785,408
785,408
786,208
786,408
786,408
790,008
790,208
828,208
829,208
829,808
829,808
800,408
800,408
802,208
842,318
842,319
842,319
842,319
850,742
850,742
850,742
850,742
850,742
850,742
850,742
850,742
865,472
867,072
867,072
867,072
842,072
807,072
807,072
807,072
807,072
807,072
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,522
807,422
807,422
807,422
807,422
840,422
840,422
840,422
840,422
840,422840,422840,422840,422807,422807,422807,422807,422807,522807,522807,522807,522807,522807,522807,522807,522807,522807,522807,522807,522807,522807,522807,522807,522807,522807,522807,522807,072807,072807,072807,072807,072842,072867,072867,072867,072865,472850,742850,742850,742850,742850,742850,742850,742850,742842,319842,319842,319842,318802,208800,408800,408829,808829,808829,208828,208790,208790,008786,408786,408786,208785,408785,408785,408785,408699,462
   Retained Earnings 
1,404,457
732,452
928,672
1,086,187
1,187,333
987,643
1,168,638
1,408,523
1,557,782
1,250,693
1,264,483
1,240,447
1,254,686
872,030
636,785
606,134
569,472
630,043
584,243
510,400
551,913
607,628
578,302
582,129
1,005,383
843,882
776,610
742,960
331,606
335,468
291,350
142,874
85,906
-62,446
-137,208
-272,883
-337,731
-113,503
-175,580
-243,484
-329,726
-310,121
-401,107
-489,793
-503,067
-47,778
-90,411
-197,258
-239,242
-47,212
-51,805
-55,645
-62,042
-49,966
7,122
41,298
48,264
1,153
-22,857
27,838
35,492
7,890
-160,282
-201,431
-248,364
-92,548
-92,548-248,364-201,431-160,2827,89035,49227,838-22,8571,15348,26441,2987,122-49,966-62,042-55,645-51,805-47,212-239,242-197,258-90,411-47,778-503,067-489,793-401,107-310,121-329,726-243,484-175,580-113,503-337,731-272,883-137,208-62,44685,906142,874291,350335,468331,606742,960776,610843,8821,005,383582,129578,302607,628551,913510,400584,243630,043569,472606,134636,785872,0301,254,6861,240,4471,264,4831,250,6931,557,7821,408,5231,168,638987,6431,187,3331,086,187928,672732,4521,404,457
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-34,651-34,651-34,651-34,651-64,217-54,529-29,566-29,566-29,566-106,123-99,365-29,566-29,566-29,566-29,566-29,5660000000000000-365,950-365,950-365,950-365,950-365,950-365,950-365,950-365,950-365,950-365,950-365,950-355,957-72,786-69,766
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
1,650,961
1,704,267
1,848,801
2,373,638
2,372,785
2,292,160
2,144,054
2,074,744
2,069,036
2,166,695
2,232,481
2,245,053
2,249,200
1,758,665
1,762,813
1,766,960
1,741,542
2,171,071
2,042,975
2,049,258
2,051,073
1,983,055
1,846,181
1,850,609
1,814,904
1,723,800
1,419,101
1,436,089
1,462,954
1,496,268
1,385,516
1,331,470
1,342,932
1,376,099
868,307
818,521
805,974
792,825
578,365
599,268
627,891
623,554
614,114
557,379
568,008
611,072
555,303
592,235
576,142
580,196
537,214
603,718
645,673
605,806
513,378
513,378605,806645,673603,718537,214580,196576,142592,235555,303611,072568,008557,379614,114623,554627,891599,268578,365792,825805,974818,521868,3071,376,0991,342,9321,331,4701,385,5161,496,2681,462,9541,436,0891,419,1011,723,8001,814,9041,850,6091,846,1811,983,0552,051,0732,049,2582,042,9752,171,0711,741,5421,766,9601,762,8131,758,6652,249,2002,245,0532,232,4812,166,6952,069,0362,074,7442,144,0542,292,1602,372,7852,373,6381,848,8011,704,2671,650,96100000000000



6.3. Balance Sheets

Currency in TWD. All numbers in thousands.