SHUI-MU International Co., Ltd. Price (8443.TW)

Stock Price

Low: Year Low
High: Year High

Market Cap

Fetching Data...

Enterprise Value

Fetching Data...

Fetching Data...

Shares Outstanding

66,800,000

(0)%

Income Statement Summary

Revenue
Cost of Revenue
Gross Profit
Operating Expenses
Operating Income
Other Expenses
Net Income
news-img
SHUI-MU International Co., Ltd.
news-img

Income Statement

SHUI-MU International Co., Ltd.

Currency: TWD

YEAR 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Revenue
Revenue 3,104,668,000.00

+0%

3,326,350,000.00

+7%

3,587,121,000.00

+8%

3,218,752,000.00

-10%

2,643,759,000.00

-18%

2,228,918,000.00

-16%

1,919,937,000.00

-14%

1,612,868,000.00

-16%

1,630,789,000.00

+1%

1,580,463,000.00

-3%

1,366,916,000.00

-14%

1,084,373,000.00

-21%

1,241,073,000.00

+14%

1,178,163,000.00

-5%

Cost of Revenue
Cost of Revenue 1,231,454,000.00 1,292,960,000.00 1,682,740,000.00 1,477,131,000.00 1,158,115,000.00 984,785,000.00 841,201,000.00 673,373,000.00 626,282,000.00 675,311,000.00 739,779,000.00 592,273,000.00 662,984,000.00 488,069,000.00
Gross Profit
Gross Profit 1,873,214,000.00

+0%

2,033,390,000.00

+9%

1,904,381,000.00

-6%

1,741,621,000.00

-9%

1,485,644,000.00

-15%

1,244,133,000.00

-16%

1,078,736,000.00

-13%

939,495,000.00

-13%

1,004,507,000.00

+7%

905,152,000.00

-10%

627,137,000.00

-31%

492,100,000.00

-22%

578,089,000.00

+17%

690,094,000.00

+19%

Gross Profit Ratio (0.60%) (0.61%) (0.53%) (0.54%) (0.56%) (0.56%) (0.56%) (0.58%) (0.62%) (0.57%) (0.46%) (0.45%) (0.47%) (0.59%)
Operating Expenses
Research and Development 20,949,000.00 24,362,000.00 19,808,000.00 8,453,000.00 10,067,000.00 9,096,000.00 5,181,000.00 3,854,000.00 6,076,000.00 9,366,000.00 14,714,000.00 14,306,000.00 11,346,000.00 13,690,000.00
General and Administrative 257,753,000.00 319,011,000.00 258,862,000.00 189,587,000.00 167,885,000.00 147,185,000.00 121,396,000.00 128,428,000.00 132,564,000.00 134,786,000.00 110,326,000.00 113,861,000.00 102,270,000.00 95,545,000.00
Selling, General & Admin... 1,475,659,000.00 1,694,910,000.00 1,793,098,000.00 1,605,992,000.00 1,333,655,000.00 1,137,559,000.00 1,080,891,000.00 1,009,607,000.00 995,252,000.00 985,978,000.00 846,769,000.00 728,594,000.00 697,566,000.00 672,643,000.00
Selling & Marketing Exp... 1,217,906,000.00 1,375,899,000.00 1,534,236,000.00 1,416,405,000.00 1,165,770,000.00 990,374,000.00 959,495,000.00 881,179,000.00 862,688,000.00 851,192,000.00 736,443,000.00 614,733,000.00 595,296,000.00 577,098,000.00
Depreciation and Amortiz... 41,948,000.00 45,361,000.00 83,675,000.00 80,214,000.00 59,059,000.00 40,948,000.00 48,099,000.00 49,099,000.00 46,850,000.00 263,171,000.00 244,140,000.00 224,437,000.00 200,131,000.00 193,830,000.00
Other Expenses 9,630,000.00 5,661,000.00 31,757,000.00 -23,473,000.00 19,918,000.00 19,493,000.00 8,089,000.00 -4,388,000.00 14,224,000.00 35,690,000.00 26,797,000.00 16,252,000.00 -1,270,000.00 0.00
Total Operating Expenses 1,496,608,000.00 1,719,272,000.00 1,812,906,000.00 1,614,445,000.00 1,343,722,000.00 1,146,655,000.00 1,086,072,000.00 1,013,461,000.00 1,001,328,000.00 995,344,000.00 861,483,000.00 742,900,000.00 708,912,000.00 686,333,000.00
Cost and Exponses 2,728,062,000.00 3,012,232,000.00 3,495,646,000.00 3,091,576,000.00 2,501,837,000.00 2,131,440,000.00 1,927,273,000.00 1,686,834,000.00 1,627,610,000.00 1,670,655,000.00 1,601,262,000.00 1,335,173,000.00 1,371,896,000.00 1,174,402,000.00
Operating Income
Operating Income 376,606,000.00

+0%

314,118,000.00

-17%

91,475,000.00

-71%

127,176,000.00

+39%

141,922,000.00

+12%

97,478,000.00

-31%

-7,336,000.00

-108%

-73,966,000.00

+908%

17,403,000.00

-124%

-54,502,000.00

-413%

-205,716,000.00

+277%

-232,937,000.00

+13%

-129,728,000.00

-44%

3,761,000.00

-103%

Operating Income Ratio (0.12%) (0.09%) (0.03%) (0.04%) (0.05%) (0.04%) (0.00%) (-0.05%) (0.01%) (-0.03%) (-0.15%) (-0.21%) (-0.10%) (0.00%)
Other Income and Exp...
Interest Income 5,045,000.00 4,655,000.00 4,347,000.00 0.00 0.00 0.00 0.00 0.00 0.00 3,856,000.00 2,043,000.00 1,673,000.00 2,092,000.00 4,132,000.00
Interest Expenses 7,000.00 87,000.00 144,000.00 546,000.00 487,000.00 218,000.00 135,000.00 147,000.00 309,000.00 14,586,000.00 12,997,000.00 9,678,000.00 6,052,000.00 6,047,000.00
Total Other Income/Exp... 22,198,000.00 -9,086,000.00 133,229,000.00 -24,019,000.00 19,431,000.00 19,275,000.00 7,954,000.00 -4,535,000.00 13,915,000.00 20,190,000.00 15,633,000.00 8,185,000.00 -4,957,000.00 12,753,000.00
EBITDA
EBITDA 432,113,000.00 350,480,000.00 344,978,000.00 183,917,000.00 220,899,000.00 157,919,000.00 48,852,000.00 -29,255,000.00 64,253,000.00 207,755,000.00 38,439,000.00 -9,262,000.00 70,902,000.00 215,978,000.00
EBITDA ratio (0.14%) (0.11%) (0.06%) (0.06%) (0.08%) (0.07%) (0.03%) (-0.02%) (0.04%) (0.13%) (0.03%) (-0.01%) (0.06%) (0.18%)
Income Before Tax
Income Before Tax 398,794,000.00 305,032,000.00 224,693,000.00 103,157,000.00 161,353,000.00 116,753,000.00 618,000.00 -78,501,000.00 17,094,000.00 -70,002,000.00 -218,698,000.00 -243,439,000.00 -135,281,000.00 16,514,000.00
Income Before Tax Ratio (0.13%) (0.09%) (0.06%) (0.03%) (0.06%) (0.05%) (0.00%) (-0.05%) (0.01%) (-0.04%) (-0.16%) (-0.22%) (-0.11%) (0.01%)
Income Tax Expense
Income Tax Expense 74,758,000.00 71,689,000.00 31,117,000.00 30,193,000.00 29,927,000.00 24,166,000.00 -14,408,000.00 -18,756,000.00 3,406,000.00 -16,213,000.00 -30,942,000.00 17,244,000.00 75,351,000.00 -497,000.00
Net Income
Net Income 340,805,000.00

+0%

248,398,000.00

-27%

203,970,000.00

-18%

73,393,000.00

-64%

126,875,000.00

+73%

92,587,000.00

-27%

15,081,000.00

-84%

-58,364,000.00

-487%

15,034,000.00

-126%

-53,789,000.00

-458%

-187,756,000.00

+249%

-260,683,000.00

+39%

-210,632,000.00

-19%

17,020,000.00

-108%

Net Income Ratio (0.11%) (0.07%) (0.06%) (0.02%) (0.05%) (0.04%) (0.01%) (-0.04%) (0.01%) (-0.03%) (-0.14%) (-0.24%) (-0.17%) (0.01%)
Earning Per Share
Basic EPS 6.30 4.57 3.52 1.21 2.03 1.39 0.23 -0.87 0.23 -0.81 -2.81 -3.90 -3.15 0.25
Diluted EPS 6.30 4.56 3.51 1.21 2.03 1.38 0.23 -0.87 0.22 -0.81 -2.81 -3.90 -3.15 0.25
Share Outstanding
Basic Share Outstanding 54,086,432.00 54,353,000.00 59,468,000.00 60,524,000.00 62,450,000.00 66,800,000.00 66,800,000.00 66,800,000.00 66,800,000.00 66,800,000.00 66,800,000.00 66,800,000.00 66,800,000.00 66,800,000.00
Diluted Share Outstanding 54,086,432.00 54,487,000.00 59,622,000.00 60,598,000.00 62,509,000.00 66,872,000.00 66,800,000.00 66,800,000.00 66,826,000.00 66,800,000.00 66,800,000.00 66,800,000.00 66,800,000.00 66,800,000.00
8 New Orders
close
Theme Customizer

Customize your theme

close

Theme variation