Dimerco Data System Corporation - 5403.TWO - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	1,798	2,340	2,271	2,483	2,766	3,156	3,405	3,372	📊
Revenue Growth (1Y)	--	+30.10%	-2.93%	+9.32%	+11.42%	+14.10%	+7.88%	-0.98%	📊
Revenue Growth (5Y)	--	--	--	--	+53.82%	+34.91%	+49.92%	+48.45%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	1,233	1,613	1,445	1,504	1,667	1,925	2,081	2,023	📊
Cost of Revenue Growth (1Y)	--	+30.85%	-10.44%	+4.08%	+10.87%	+15.45%	+8.12%	-2.82%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+35.23%	+19.31%	+44.05%	+39.99%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	566	726	826	979	1,099	1,232	1,324	1,349	📊
Gross Profit Growth (1Y)	--	+28.44%	+13.76%	+18.47%	+12.27%	+12.05%	+7.49%	+1.90%	📊
Gross Profit Growth (5Y)	--	--	--	--	+94.34%	+69.54%	+60.20%	+63.24%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	295	381	387	442	478	532	552	605	📊
Operating Expenses Growth (1Y)	--	+29.08%	+1.70%	+14.15%	+8.20%	+11.11%	+3.83%	+9.55%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+62.13%	+39.56%	+42.49%	+56.10%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	172	225	231	271	293	322	323	357	📊
Research and Development	123	156	156	171	186	209	229	248	📊
Other Income Expenses	0	62	24	42	0	0	0	--	📊
EBITDA	314	446	483	599	690	791	797	784	📊
EBITDA Growth (1Y)	--	+42.07%	+8.25%	+23.93%	+15.22%	+14.68%	+0.75%	-1.65%	📊
EBITDA Growth (5Y)	--	--	--	--	+119.60%	+77.25%	+64.98%	+62.26%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	21	24	45	43	15	22	25	32	📊
Operating Income	270	422	464	580	621	700	772	744	📊
Operating Income Growth (1Y)	--	+56.06%	+9.96%	+25.05%	+6.94%	+12.78%	+10.27%	-3.57%	📊
Operating Income Growth (5Y)	--	--	--	--	+129.49%	+65.84%	+66.30%	+60.36%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	7	4	3	0	0	0	0	--	📊
Pre Tax Income	286	418	461	580	677	774	795	775	📊
Tax Provision	56	81	93	117	135	155	163	161	📊
NET INCOME	248	326	405	497	608	619	632	614	📊
Net Income Growth (1Y)	--	+31.35%	+24.20%	+22.80%	+22.29%	+1.86%	+2.11%	-2.89%	📊
Net Income Growth (5Y)	--	--	--	--	+144.99%	+89.99%	+56.20%	+51.68%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	3.43	4.5	5.59	6.86	8.37	8.43	8.57	8.23	📊
Diluted EPS	3.39	4.46	5.52	6.72	8.17	8.25	8.31	8.05	📊
Basic Average Shares	72	72	72	72	73	73	74	75	📊
Diluted Average Shares	73	73	73	74	74	75	76	76	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

1,798

2,340

2,271

2,483

2,766

3,156

3,405

3,372

📊

Revenue Growth (1Y)

+30.10%

-2.93%

+9.32%

+11.42%

+14.10%

+7.88%

-0.98%

📊

Revenue Growth (5Y)

+53.82%

+34.91%

+49.92%

+48.45%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

1,233

1,613

1,445

1,504

1,667

1,925

2,081

2,023

📊

Cost of Revenue Growth (1Y)

+30.85%

-10.44%

+4.08%

+10.87%

+15.45%

+8.12%

-2.82%

📊

Cost of Revenue Growth (5Y)

+35.23%

+19.31%

+44.05%

+39.99%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

566

726

826

979

1,099

1,232

1,324

1,349

📊

Gross Profit Growth (1Y)

+28.44%

+13.76%

+18.47%

+12.27%

+12.05%

+7.49%

+1.90%

📊

Gross Profit Growth (5Y)

+94.34%

+69.54%

+60.20%

+63.24%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

295

381

387

442

478

532

552

605

📊

Operating Expenses Growth (1Y)

+29.08%

+1.70%

+14.15%

+8.20%

+11.11%

+3.83%

+9.55%

📊

Operating Expenses Growth (5Y)

+62.13%

+39.56%

+42.49%

+56.10%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

172

225

231

271

293

322

323

357

📊

Research and Development

123

156

171

186

209

229

248

📊

Other Income Expenses

📊

EBITDA

314

446

483

599

690

791

797

784

📊

EBITDA Growth (1Y)

+42.07%

+8.25%

+23.93%

+15.22%

+14.68%

+0.75%

-1.65%

📊

EBITDA Growth (5Y)

+119.60%

+77.25%

+64.98%

+62.26%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

270

422

464

580

621

700

772

744

📊

Operating Income Growth (1Y)

+56.06%

+9.96%

+25.05%

+6.94%

+12.78%

+10.27%

-3.57%

📊

Operating Income Growth (5Y)

+129.49%

+65.84%

+66.30%

+60.36%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

286

418

461

580

677

774

795

775

📊

Tax Provision

117

135

155

163

161

📊

NET INCOME

248

326

405

497

608

619

632

614

📊

Net Income Growth (1Y)

+31.35%

+24.20%

+22.80%

+22.29%

+1.86%

+2.11%

-2.89%

📊

Net Income Growth (5Y)

+144.99%

+89.99%

+56.20%

+51.68%

📊

Net Income Growth (10Y)

📊

Basic EPS

3.43

4.5

5.59

6.86

8.37

8.43

8.57

8.23

📊

Diluted EPS

3.39

4.46

5.52

6.72

8.17

8.25

8.31

8.05

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	1,798	2,340	2,271	2,483	2,766	3,156	3,405	3,372	📊
Revenue Growth (1Y)	--	+30.10%	-2.93%	+9.32%	+11.42%	+14.10%	+7.88%	-0.98%	📊
Revenue Growth (5Y)	--	--	--	--	+53.82%	+34.91%	+49.92%	+48.45%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	1,233	1,613	1,445	1,504	1,667	1,925	2,081	2,023	📊
Cost of Revenue Growth (1Y)	--	+30.85%	-10.44%	+4.08%	+10.87%	+15.45%	+8.12%	-2.82%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+35.23%	+19.31%	+44.05%	+39.99%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	566	726	826	979	1,099	1,232	1,324	1,349	📊
Gross Profit Growth (1Y)	--	+28.44%	+13.76%	+18.47%	+12.27%	+12.05%	+7.49%	+1.90%	📊
Gross Profit Growth (5Y)	--	--	--	--	+94.34%	+69.54%	+60.20%	+63.24%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	295	381	387	442	478	532	552	605	📊
Operating Expenses Growth (1Y)	--	+29.08%	+1.70%	+14.15%	+8.20%	+11.11%	+3.83%	+9.55%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+62.13%	+39.56%	+42.49%	+56.10%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	172	225	231	271	293	322	323	357	📊
Research and Development	123	156	156	171	186	209	229	248	📊
Other Income Expenses	0	62	24	42	0	0	0	--	📊
EBITDA	314	446	483	599	690	791	797	784	📊
EBITDA Growth (1Y)	--	+42.07%	+8.25%	+23.93%	+15.22%	+14.68%	+0.75%	-1.65%	📊
EBITDA Growth (5Y)	--	--	--	--	+119.60%	+77.25%	+64.98%	+62.26%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	21	24	45	43	15	22	25	32	📊
Operating Income	270	422	464	580	621	700	772	744	📊
Operating Income Growth (1Y)	--	+56.06%	+9.96%	+25.05%	+6.94%	+12.78%	+10.27%	-3.57%	📊
Operating Income Growth (5Y)	--	--	--	--	+129.49%	+65.84%	+66.30%	+60.36%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	7	4	3	0	0	0	0	--	📊
Pre Tax Income	286	418	461	580	677	774	795	775	📊
Tax Provision	56	81	93	117	135	155	163	161	📊
NET INCOME	248	326	405	497	608	619	632	614	📊
Net Income Growth (1Y)	--	+31.35%	+24.20%	+22.80%	+22.29%	+1.86%	+2.11%	-2.89%	📊
Net Income Growth (5Y)	--	--	--	--	+144.99%	+89.99%	+56.20%	+51.68%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	3.43	4.5	5.59	6.86	8.37	8.43	8.57	8.23	📊
Diluted EPS	3.39	4.46	5.52	6.72	8.17	8.25	8.31	8.05	📊
Basic Average Shares	72	72	72	72	73	73	74	75	📊
Diluted Average Shares	73	73	73	74	74	75	76	76	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

1,798

2,340

2,271

2,483

2,766

3,156

3,405

3,372

📊

Revenue Growth (1Y)

+30.10%

-2.93%

+9.32%

+11.42%

+14.10%

+7.88%

-0.98%

📊

Revenue Growth (5Y)

+53.82%

+34.91%

+49.92%

+48.45%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

1,233

1,613

1,445

1,504

1,667

1,925

2,081

2,023

📊

Cost of Revenue Growth (1Y)

+30.85%

-10.44%

+4.08%

+10.87%

+15.45%

+8.12%

-2.82%

📊

Cost of Revenue Growth (5Y)

+35.23%

+19.31%

+44.05%

+39.99%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

566

726

826

979

1,099

1,232

1,324

1,349

📊

Gross Profit Growth (1Y)

+28.44%

+13.76%

+18.47%

+12.27%

+12.05%

+7.49%

+1.90%

📊

Gross Profit Growth (5Y)

+94.34%

+69.54%

+60.20%

+63.24%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

295

381

387

442

478

532

552

605

📊

Operating Expenses Growth (1Y)

+29.08%

+1.70%

+14.15%

+8.20%

+11.11%

+3.83%

+9.55%

📊

Operating Expenses Growth (5Y)

+62.13%

+39.56%

+42.49%

+56.10%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

172

225

231

271

293

322

323

357

📊

Research and Development

123

156

171

186

209

229

248

📊

Other Income Expenses

📊

EBITDA

314

446

483

599

690

791

797

784

📊

EBITDA Growth (1Y)

+42.07%

+8.25%

+23.93%

+15.22%

+14.68%

+0.75%

-1.65%

📊

EBITDA Growth (5Y)

+119.60%

+77.25%

+64.98%

+62.26%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

270

422

464

580

621

700

772

744

📊

Operating Income Growth (1Y)

+56.06%

+9.96%

+25.05%

+6.94%

+12.78%

+10.27%

-3.57%

📊

Operating Income Growth (5Y)

+129.49%

+65.84%

+66.30%

+60.36%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

286

418

461

580

677

774

795

775

📊

Tax Provision

117

135

155

163

161

📊

NET INCOME

248

326

405

497

608

619

632

614

📊

Net Income Growth (1Y)

+31.35%

+24.20%

+22.80%

+22.29%

+1.86%

+2.11%

-2.89%

📊

Net Income Growth (5Y)

+144.99%

+89.99%

+56.20%

+51.68%

📊

Net Income Growth (10Y)

📊

Basic EPS

3.43

4.5

5.59

6.86

8.37

8.43

8.57

8.23

📊

Diluted EPS

3.39

4.46

5.52

6.72

8.17

8.25

8.31

8.05

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date
Payment date
Annual Dividend	6.50 (TWD)
Dividend Yield	6.99%
Shareholders Yield	-0.73%
Next Earnings	--
Market cap	7.05B (TWD)
EPS (TTM)	8.23 (TWD)
P/E (TTM)	11.30 (TWD)
Last Close	93.00

Next Earnings	--
Market cap	7.05B (TWD)
EPS (TTM)	8.23 (TWD)
P/E (TTM)	11.30 (TWD)
Last Close	93.00 (TWD)

Ex-Dividend date
Payment date
Annual Dividend	6.50 (TWD)
Dividend Yield	6.99%
Shareholders Yield	-0.73%
Next Earnings	--
Market cap	7.05B (TWD)
EPS (TTM)	8.23 (TWD)
P/E (TTM)	11.30 (TWD)
Last Close	93.00

Next Earnings	--
Market cap	7.05B (TWD)
EPS (TTM)	8.23 (TWD)
P/E (TTM)	11.30 (TWD)
Last Close	93.00 (TWD)