Visual Photonics Epitaxy Co., Ltd.
TWSE:2455.TW
139.5 (TWD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 805.747 | 875.601 | 837.395 | 936.937 | 768.427 | 594.323 | 394.417 | 506.067 | 522.089 | 736.276 | 839.197 | 875.843 | 947.399 | 896.062 | 889.217 | 757.232 | 644.391 | 593.745 | 649.635 | 743.298 | 697.985 | 618.32 | 471.306 | 488.6 | 458.415 | 552.226 | 562.879 | 580.776 | 499.929 | 563.248 | 493.156 | 434.702 | 459.59 | 625.265 | 663.268 | 627.151 | 589.794 | 650.15 | 524.804 | 565.201 | 605.484 | 526.582 | 376.103 | 407.926 | 486.163 | 717.653 | 538.651 | 434.188 | 475.559 | 646.196 | 692.579 | 462.7 | 514.583 | 593.822 | 581.416 | 497.422 | 399.619 | 485.633 | 390.26 |
Cost of Revenue
| 475.209 | 528.641 | 536.696 | 524.978 | 461.288 | 358.542 | 240.382 | 305.054 | 300.532 | 432.977 | 476.059 | 528.581 | 545.12 | 505.14 | 509.967 | 441.883 | 374.026 | 331.319 | 383.371 | 455.395 | 412.453 | 362.187 | 266.602 | 306.148 | 290.414 | 339.523 | 351.676 | 373.844 | 331.235 | 365.883 | 322.68 | 291.192 | 297.447 | 382.133 | 402.994 | 397.285 | 378.811 | 399.407 | 320.027 | 357.345 | 390.243 | 348.856 | 255.951 | 289.648 | 332.579 | 460.438 | 363.678 | 307.21 | 333.917 | 405.612 | 443.73 | 320.021 | 332.388 | 364.715 | 373.08 | 311.57 | 251.173 | 299.972 | 245.639 |
Gross Profit
| 330.538 | 346.96 | 300.699 | 411.959 | 307.139 | 235.781 | 154.035 | 201.013 | 221.557 | 303.299 | 363.138 | 347.262 | 402.279 | 390.922 | 379.25 | 315.349 | 270.365 | 262.426 | 266.264 | 287.903 | 285.532 | 256.133 | 204.704 | 182.452 | 168.001 | 212.703 | 211.203 | 206.932 | 168.694 | 197.365 | 170.476 | 143.51 | 162.143 | 243.132 | 260.274 | 229.866 | 210.983 | 250.743 | 204.777 | 207.856 | 215.241 | 177.726 | 120.152 | 118.278 | 153.584 | 257.215 | 174.973 | 126.978 | 141.642 | 240.584 | 248.849 | 142.679 | 182.195 | 229.107 | 208.336 | 185.852 | 148.446 | 185.661 | 144.621 |
Gross Profit Ratio
| 0.41 | 0.396 | 0.359 | 0.44 | 0.4 | 0.397 | 0.391 | 0.397 | 0.424 | 0.412 | 0.433 | 0.396 | 0.425 | 0.436 | 0.426 | 0.416 | 0.42 | 0.442 | 0.41 | 0.387 | 0.409 | 0.414 | 0.434 | 0.373 | 0.366 | 0.385 | 0.375 | 0.356 | 0.337 | 0.35 | 0.346 | 0.33 | 0.353 | 0.389 | 0.392 | 0.367 | 0.358 | 0.386 | 0.39 | 0.368 | 0.355 | 0.338 | 0.319 | 0.29 | 0.316 | 0.358 | 0.325 | 0.292 | 0.298 | 0.372 | 0.359 | 0.308 | 0.354 | 0.386 | 0.358 | 0.374 | 0.371 | 0.382 | 0.371 |
Reseach & Development Expenses
| 96.608 | 95.95 | 97.244 | 99.815 | 113.191 | 107.006 | 107.477 | 111.043 | 91.192 | 84.898 | 70.88 | 72.866 | 82.379 | 67.006 | 59.41 | 79.803 | 77.973 | 71.511 | 70.059 | 71.09 | 60.715 | 61.947 | 62.846 | 52.955 | 56.958 | 46.641 | 36.859 | 33.769 | 29.813 | 31.521 | 31.319 | 32.642 | 29.783 | 26.798 | 25.278 | 30.618 | 29.696 | 26.313 | 27.503 | 30.066 | 23.281 | 24.504 | 25.587 | 31.708 | 25.891 | 19.294 | 18.395 | 30.869 | 25.609 | 23.167 | 22.43 | 20.382 | 22.347 | 20.232 | 17.036 | 21.873 | 21.553 | 19.131 | 16.442 |
General & Administrative Expenses
| 37.027 | 41.715 | 40.864 | 38.04 | 37.506 | 30.278 | 22.611 | 24.411 | 29.01 | 36.645 | 41.542 | 43.378 | 49.905 | 35.191 | 33.507 | 30.057 | 29.39 | 27.732 | 26.873 | 28.081 | 30.854 | 29.928 | 28.9 | 29.509 | 24.546 | 26.387 | 24.453 | 22.904 | 21.952 | 25.792 | 21.639 | 21.166 | 20.909 | 27.04 | 27.221 | 32.811 | 23.435 | 24.356 | 20.466 | 22.19 | 20.654 | 19.708 | 15.934 | 16.79 | 17.994 | 22.069 | 19.026 | 15.645 | 17.741 | 21.965 | 22.155 | 18.673 | 19.381 | 19.575 | 21.172 | 15.836 | 16.389 | 17.816 | 16.102 |
Selling & Marketing Expenses
| 2.695 | 3.644 | 3.982 | 2.778 | 2.594 | 3.158 | 2.391 | 2.288 | 4.239 | 6.777 | 6.132 | 5.101 | 5.416 | 4.522 | 4.513 | 3.247 | 3.074 | 2.658 | 2.904 | 2.734 | 2.45 | 2.842 | 2.875 | 3.351 | 2.711 | 3.02 | 3.063 | 2.78 | 2.379 | 2.509 | 1.997 | 2.263 | 2.083 | 2.821 | 2.983 | 2.455 | 2.165 | 3.308 | 2.543 | 4.632 | 3.788 | 3.425 | 2.719 | 2.603 | 3.314 | 3.287 | 2.846 | 2.136 | 2.576 | 2.965 | 2.746 | 2.575 | 2.847 | 4.099 | 2.236 | 1.218 | 1.195 | 1.209 | 1.449 |
SG&A
| 39.722 | 45.983 | 4.228 | 40.818 | 40.1 | 33.436 | 25.002 | 26.699 | 33.249 | 43.422 | 47.674 | 48.479 | 55.321 | 39.713 | 38.02 | 33.304 | 32.464 | 30.39 | 29.777 | 30.815 | 33.304 | 32.77 | 31.775 | 32.86 | 27.257 | 29.407 | 27.516 | 25.684 | 24.331 | 28.301 | 23.636 | 23.429 | 22.992 | 29.861 | 30.204 | 35.266 | 25.6 | 27.664 | 23.009 | 26.822 | 24.442 | 23.133 | 18.653 | 19.393 | 21.308 | 25.356 | 21.872 | 17.781 | 20.317 | 24.93 | 24.901 | 21.248 | 22.228 | 23.674 | 23.408 | 17.054 | 17.584 | 19.025 | 17.551 |
Other Expenses
| 0 | 19.628 | 42.023 | 0 | 27.252 | 13.453 | -5.201 | -13.14 | 37.241 | 36.548 | 29.006 | 16.843 | 1.894 | -19.579 | 2.105 | -18.53 | -17.218 | -11.479 | 12.498 | -25.473 | 2.131 | 5.186 | 6.069 | 4.98 | 3.503 | 28.591 | -7.141 | -13.638 | 0.992 | 3.634 | -26.363 | -9.758 | -15.127 | 6.835 | -11.381 | -24.692 | 42.599 | 3.962 | -1.611 | 23.51 | 10.133 | -2.895 | 9.385 | 5.224 | -1.868 | 7.111 | 21.466 | 9.1 | -13.168 | 7.179 | 0.838 | 1.604 | 1.299 | -36.489 | -0.11 | -0.036 | 1.228 | 1.144 | 0.336 |
Operating Expenses
| 136.33 | 141.933 | 101.472 | 140.633 | 153.291 | 140.442 | 132.479 | 137.742 | 124.441 | 128.32 | 118.554 | 121.345 | 137.7 | 106.719 | 97.43 | 113.107 | 110.437 | 101.901 | 99.836 | 101.905 | 94.019 | 94.717 | 94.621 | 85.815 | 84.215 | 76.048 | 64.375 | 59.453 | 54.144 | 59.822 | 54.955 | 56.071 | 52.775 | 56.659 | 55.482 | 65.884 | 55.296 | 53.977 | 50.512 | 56.888 | 47.723 | 47.637 | 44.24 | 51.101 | 47.199 | 44.65 | 40.267 | 48.65 | 45.926 | 48.097 | 47.331 | 41.63 | 44.575 | 43.906 | 40.444 | 38.927 | 39.137 | 38.156 | 33.993 |
Operating Income
| 194.208 | 205.027 | 199.227 | 271.326 | 183.023 | 114.468 | 18 | 53.217 | 134.857 | 212.244 | 273.79 | 243.068 | 264.579 | 284.203 | 281.82 | 202.242 | 159.928 | 160.525 | 166.428 | 185.998 | 191.513 | 161.416 | 110.083 | 96.637 | 83.786 | 136.655 | 146.828 | 147.479 | 114.55 | 137.543 | 115.521 | 87.439 | 109.368 | 186.473 | 204.792 | 163.982 | 155.687 | 196.766 | 154.265 | 150.968 | 167.518 | 130.089 | 75.912 | 67.177 | 106.385 | 212.565 | 134.706 | 78.328 | 95.716 | 192.487 | 201.518 | 101.049 | 137.62 | 185.201 | 167.892 | 146.925 | 109.309 | 147.505 | 110.628 |
Operating Income Ratio
| 0.241 | 0.234 | 0.238 | 0.29 | 0.238 | 0.193 | 0.046 | 0.105 | 0.258 | 0.288 | 0.326 | 0.278 | 0.279 | 0.317 | 0.317 | 0.267 | 0.248 | 0.27 | 0.256 | 0.25 | 0.274 | 0.261 | 0.234 | 0.198 | 0.183 | 0.247 | 0.261 | 0.254 | 0.229 | 0.244 | 0.234 | 0.201 | 0.238 | 0.298 | 0.309 | 0.261 | 0.264 | 0.303 | 0.294 | 0.267 | 0.277 | 0.247 | 0.202 | 0.165 | 0.219 | 0.296 | 0.25 | 0.18 | 0.201 | 0.298 | 0.291 | 0.218 | 0.267 | 0.312 | 0.289 | 0.295 | 0.274 | 0.304 | 0.283 |
Total Other Income Expenses Net
| -12.826 | 25.721 | 42.306 | -35.799 | -3.429 | -2.99 | -2.877 | -2.471 | -1.909 | -0.882 | -1.363 | -1.602 | 0.414 | -20.722 | 0.917 | -19.95 | -18.525 | -13.571 | 10.226 | -27.7 | 0.075 | 3.359 | 3.859 | 2.418 | 1.696 | 28.3 | -7.141 | -13.638 | 0.992 | 3.634 | -26.363 | -9.758 | -15.127 | 6.835 | -11.381 | -24.692 | 42.599 | 3.962 | -1.611 | 23.51 | 10.133 | -2.895 | 9.385 | 5.224 | -1.868 | 7.111 | 21.466 | 8.881 | -13.168 | 7.16 | -11.765 | 4.714 | 36.719 | -62.377 | 5.22 | -49.157 | -13.033 | 6.024 | -2.457 |
Income Before Tax
| 181.382 | 230.748 | 241.533 | 235.527 | 179.594 | 111.478 | 15.123 | 50.746 | 132.948 | 211.362 | 272.427 | 241.466 | 264.993 | 263.481 | 282.737 | 182.292 | 141.403 | 146.954 | 176.654 | 158.298 | 191.588 | 164.775 | 113.942 | 99.055 | 85.482 | 164.955 | 139.687 | 133.841 | 115.542 | 141.177 | 89.158 | 77.681 | 94.241 | 193.308 | 193.411 | 139.29 | 198.286 | 200.728 | 152.654 | 174.478 | 177.651 | 127.194 | 85.297 | 72.401 | 104.517 | 219.676 | 156.172 | 87.209 | 82.548 | 199.647 | 189.753 | 105.763 | 174.339 | 122.824 | 173.112 | 97.768 | 96.276 | 153.529 | 108.171 |
Income Before Tax Ratio
| 0.225 | 0.264 | 0.288 | 0.251 | 0.234 | 0.188 | 0.038 | 0.1 | 0.255 | 0.287 | 0.325 | 0.276 | 0.28 | 0.294 | 0.318 | 0.241 | 0.219 | 0.248 | 0.272 | 0.213 | 0.274 | 0.266 | 0.242 | 0.203 | 0.186 | 0.299 | 0.248 | 0.23 | 0.231 | 0.251 | 0.181 | 0.179 | 0.205 | 0.309 | 0.292 | 0.222 | 0.336 | 0.309 | 0.291 | 0.309 | 0.293 | 0.242 | 0.227 | 0.177 | 0.215 | 0.306 | 0.29 | 0.201 | 0.174 | 0.309 | 0.274 | 0.229 | 0.339 | 0.207 | 0.298 | 0.197 | 0.241 | 0.316 | 0.277 |
Income Tax Expense
| 36.975 | 29.922 | 48.572 | 47.149 | 35.649 | 5.319 | 3.373 | 13.713 | 27.175 | 26.921 | 54.946 | 49.675 | 53.222 | 36.703 | 57.996 | 36.497 | 28.556 | 14.02 | 35.642 | 31.96 | 38.19 | 21.246 | 22.882 | 20.622 | 17.571 | 26.296 | 27.52 | 24.607 | 22.86 | 22.73 | 15.169 | 15.134 | 9.283 | 34.065 | 33.052 | 22.896 | 27.645 | 28.122 | 19.638 | 23.35 | 22.428 | 39.518 | 10.913 | 10.357 | 24.542 | 33.24 | 23.915 | 19.188 | 18.345 | 34.228 | 26.248 | -6.024 | 21.17 | 24.842 | 22.992 | 0.273 | -6.037 | 35.14 | 13.122 |
Net Income
| 144.407 | 200.826 | 192.961 | 188.378 | 143.945 | 106.159 | 11.75 | 37.033 | 105.773 | 184.441 | 217.481 | 191.791 | 211.771 | 226.778 | 224.741 | 145.795 | 112.847 | 132.934 | 141.012 | 126.338 | 153.398 | 143.529 | 91.06 | 78.433 | 67.911 | 138.659 | 112.167 | 109.234 | 92.682 | 118.447 | 73.989 | 62.547 | 84.958 | 159.243 | 160.359 | 116.394 | 170.641 | 172.606 | 133.016 | 151.128 | 155.223 | 87.676 | 74.384 | 62.044 | 79.975 | 186.436 | 132.257 | 68.021 | 64.203 | 165.419 | 163.505 | 111.787 | 153.169 | 97.982 | 150.12 | 97.495 | 102.313 | 118.389 | 95.049 |
Net Income Ratio
| 0.179 | 0.229 | 0.23 | 0.201 | 0.187 | 0.179 | 0.03 | 0.073 | 0.203 | 0.251 | 0.259 | 0.219 | 0.224 | 0.253 | 0.253 | 0.193 | 0.175 | 0.224 | 0.217 | 0.17 | 0.22 | 0.232 | 0.193 | 0.161 | 0.148 | 0.251 | 0.199 | 0.188 | 0.185 | 0.21 | 0.15 | 0.144 | 0.185 | 0.255 | 0.242 | 0.186 | 0.289 | 0.265 | 0.253 | 0.267 | 0.256 | 0.167 | 0.198 | 0.152 | 0.165 | 0.26 | 0.246 | 0.157 | 0.135 | 0.256 | 0.236 | 0.242 | 0.298 | 0.165 | 0.258 | 0.196 | 0.256 | 0.244 | 0.244 |
EPS
| 0.78 | 1.09 | 1.04 | 1.02 | 0.78 | 0.57 | 0.064 | 0.2 | 0.57 | 1 | 1.18 | 1.04 | 1.15 | 1.23 | 1.22 | 0.79 | 0.61 | 0.72 | 0.76 | 0.68 | 0.83 | 0.78 | 0.5 | 0.43 | 0.37 | 0.75 | 0.61 | 0.6 | 0.51 | 0.65 | 0.41 | 0.3 | 0.41 | 0.65 | 0.65 | 0.63 | 0.69 | 0.93 | 0.72 | 0.82 | 0.84 | 0.48 | 0.4 | 0.34 | 0.44 | 1 | 0.72 | 0.37 | 0.35 | 0.89 | 0.91 | 0.62 | 0.84 | 0.54 | 0.82 | 0.54 | 0.56 | 0.66 | 0.53 |
EPS Diluted
| 0.78 | 1.08 | 1.04 | 1.02 | 0.78 | 0.57 | 0.063 | 0.2 | 0.57 | 0.99 | 1.17 | 1.04 | 1.14 | 1.22 | 1.21 | 0.79 | 0.61 | 0.72 | 0.76 | 0.68 | 0.83 | 0.77 | 0.5 | 0.43 | 0.37 | 0.75 | 0.61 | 0.6 | 0.51 | 0.65 | 0.4 | 0.3 | 0.41 | 0.65 | 0.65 | 0.63 | 0.69 | 0.92 | 0.72 | 0.82 | 0.84 | 0.47 | 0.4 | 0.34 | 0.44 | 1 | 0.71 | 0.37 | 0.35 | 0.89 | 0.89 | 0.62 | 0.84 | 0.54 | 0.82 | 0.54 | 0.56 | 0.66 | 0.52 |
EBITDA
| 255.934 | 276.995 | 271.323 | 343.681 | 255.332 | 184.692 | 87.15 | 121.136 | 196.455 | 269.561 | 330.227 | 307.142 | 334.848 | 335.472 | 354.209 | 253.253 | 211.763 | 222.855 | 253.819 | 233.704 | 258.784 | 226.074 | 173.99 | 157.632 | 144.369 | 219.583 | 199.523 | 200.237 | 167.266 | 189.898 | 167.377 | 139.151 | 161.323 | 238.542 | 256.709 | 216.244 | 207.932 | 252.805 | 205.929 | 205.241 | 220.655 | 183.82 | 130.231 | 126.093 | 157.914 | 273.261 | 210.13 | 147.594 | 142.526 | 254.246 | 241.178 | 153.646 | 221.991 | 181.995 | 231.49 | 146.339 | 136.675 | 193.92 | 149.065 |
EBITDA Ratio
| 0.318 | 0.316 | 0.324 | 0.367 | 0.332 | 0.311 | 0.221 | 0.239 | 0.376 | 0.366 | 0.394 | 0.351 | 0.353 | 0.374 | 0.398 | 0.334 | 0.329 | 0.375 | 0.391 | 0.314 | 0.371 | 0.366 | 0.369 | 0.323 | 0.315 | 0.398 | 0.354 | 0.345 | 0.335 | 0.337 | 0.339 | 0.32 | 0.351 | 0.382 | 0.387 | 0.345 | 0.353 | 0.389 | 0.392 | 0.363 | 0.364 | 0.349 | 0.346 | 0.309 | 0.325 | 0.381 | 0.39 | 0.34 | 0.3 | 0.393 | 0.348 | 0.332 | 0.431 | 0.306 | 0.398 | 0.294 | 0.342 | 0.399 | 0.382 |