Taiwan Auto-Design Co. - 6791.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	433	454	472	536	602	676	806	841	📊
Revenue Growth (1Y)	--	+4.84%	+3.82%	+13.52%	+12.46%	+12.15%	+19.26%	+4.38%	📊
Revenue Growth (5Y)	--	--	--	--	+38.95%	+48.64%	+70.75%	+78.22%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	266	254	256	315	356	416	475	504	📊
Cost of Revenue Growth (1Y)	--	-4.70%	+0.85%	+23.19%	+13.03%	+16.82%	+14.19%	+6.14%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+33.83%	+64.05%	+85.75%	+97.15%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	167	201	216	220	246	259	330	337	📊
Gross Profit Growth (1Y)	--	+20.00%	+7.56%	+2.06%	+11.64%	+5.39%	+27.39%	+1.85%	📊
Gross Profit Growth (5Y)	--	--	--	--	+47.08%	+29.18%	+52.99%	+55.82%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	113	125	127	136	160	176	247	244	📊
Operating Expenses Growth (1Y)	--	+9.92%	+2.27%	+7.01%	+17.26%	+9.94%	+40.48%	-1.02%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+41.06%	+41.09%	+93.80%	+91.82%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	79	98	98	104	104	120	181	137	📊
Research and Development	35	27	29	33	55	55	66	52	📊
Other Income Expenses	0	6	2	6	0	0	0	54	📊
EBITDA	70	97	106	109	116	115	134	129	📊
EBITDA Growth (1Y)	--	+38.13%	+8.91%	+3.01%	+6.00%	-0.24%	+16.23%	-3.86%	📊
EBITDA Growth (5Y)	--	--	--	--	+64.25%	+18.63%	+26.60%	+21.71%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	16	17	16	17	18	20	25	19	📊
Operating Income	54	80	90	92	86	84	84	92	📊
Operating Income Growth (1Y)	--	+48.39%	+12.59%	+1.86%	-6.14%	-3.03%	-0.11%	+10.33%	📊
Operating Income Growth (5Y)	--	--	--	--	+59.72%	+4.37%	-7.40%	+2.16%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	3	2	2	1	1	1	1	1	📊
Pre Tax Income	53	77	89	91	98	107	108	122	📊
Tax Provision	11	13	19	18	17	20	19	24	📊
NET INCOME	36	65	71	72	81	87	87	98	📊
Net Income Growth (1Y)	--	+78.21%	+9.60%	+2.27%	+11.25%	+7.72%	-0.01%	+13.44%	📊
Net Income Growth (5Y)	--	--	--	--	+122.22%	+34.32%	+22.54%	+39.00%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	1.97	3.66	3.85	3.87	3.87	4.15	0	3.94	📊
Diluted EPS	1.97	3.65	3.84	3.86	3.86	4.15	0	3.94	📊
Basic Average Shares	18	18	18	19	21	21	0	16	📊
Diluted Average Shares	18	18	18	19	21	21	0	16	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

433

454

472

536

602

676

806

841

📊

Revenue Growth (1Y)

+4.84%

+3.82%

+13.52%

+12.46%

+12.15%

+19.26%

+4.38%

📊

Revenue Growth (5Y)

+38.95%

+48.64%

+70.75%

+78.22%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

266

254

256

315

356

416

475

504

📊

Cost of Revenue Growth (1Y)

-4.70%

+0.85%

+23.19%

+13.03%

+16.82%

+14.19%

+6.14%

📊

Cost of Revenue Growth (5Y)

+33.83%

+64.05%

+85.75%

+97.15%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

167

201

216

220

246

259

330

337

📊

Gross Profit Growth (1Y)

+20.00%

+7.56%

+2.06%

+11.64%

+5.39%

+27.39%

+1.85%

📊

Gross Profit Growth (5Y)

+47.08%

+29.18%

+52.99%

+55.82%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

113

125

127

136

160

176

247

244

📊

Operating Expenses Growth (1Y)

+9.92%

+2.27%

+7.01%

+17.26%

+9.94%

+40.48%

-1.02%

📊

Operating Expenses Growth (5Y)

+41.06%

+41.09%

+93.80%

+91.82%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

104

120

181

137

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

106

109

116

115

134

129

📊

EBITDA Growth (1Y)

+38.13%

+8.91%

+3.01%

+6.00%

-0.24%

+16.23%

-3.86%

📊

EBITDA Growth (5Y)

+64.25%

+18.63%

+26.60%

+21.71%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

📊

Operating Income Growth (1Y)

+48.39%

+12.59%

+1.86%

-6.14%

-3.03%

-0.11%

+10.33%

📊

Operating Income Growth (5Y)

+59.72%

+4.37%

-7.40%

+2.16%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

107

108

122

📊

Tax Provision

📊

NET INCOME

📊

Net Income Growth (1Y)

+78.21%

+9.60%

+2.27%

+11.25%

+7.72%

-0.01%

+13.44%

📊

Net Income Growth (5Y)

+122.22%

+34.32%

+22.54%

+39.00%

📊

Net Income Growth (10Y)

📊

Basic EPS

1.97

3.66

3.85

3.87

4.15

3.94

📊

Diluted EPS

1.97

3.65

3.84

3.86

4.15

3.94

📊

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	433	454	472	536	602	676	806	841	📊
Revenue Growth (1Y)	--	+4.84%	+3.82%	+13.52%	+12.46%	+12.15%	+19.26%	+4.38%	📊
Revenue Growth (5Y)	--	--	--	--	+38.95%	+48.64%	+70.75%	+78.22%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	266	254	256	315	356	416	475	504	📊
Cost of Revenue Growth (1Y)	--	-4.70%	+0.85%	+23.19%	+13.03%	+16.82%	+14.19%	+6.14%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+33.83%	+64.05%	+85.75%	+97.15%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	167	201	216	220	246	259	330	337	📊
Gross Profit Growth (1Y)	--	+20.00%	+7.56%	+2.06%	+11.64%	+5.39%	+27.39%	+1.85%	📊
Gross Profit Growth (5Y)	--	--	--	--	+47.08%	+29.18%	+52.99%	+55.82%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	113	125	127	136	160	176	247	244	📊
Operating Expenses Growth (1Y)	--	+9.92%	+2.27%	+7.01%	+17.26%	+9.94%	+40.48%	-1.02%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+41.06%	+41.09%	+93.80%	+91.82%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	79	98	98	104	104	120	181	137	📊
Research and Development	35	27	29	33	55	55	66	52	📊
Other Income Expenses	0	6	2	6	0	0	0	54	📊
EBITDA	70	97	106	109	116	115	134	129	📊
EBITDA Growth (1Y)	--	+38.13%	+8.91%	+3.01%	+6.00%	-0.24%	+16.23%	-3.86%	📊
EBITDA Growth (5Y)	--	--	--	--	+64.25%	+18.63%	+26.60%	+21.71%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	16	17	16	17	18	20	25	19	📊
Operating Income	54	80	90	92	86	84	84	92	📊
Operating Income Growth (1Y)	--	+48.39%	+12.59%	+1.86%	-6.14%	-3.03%	-0.11%	+10.33%	📊
Operating Income Growth (5Y)	--	--	--	--	+59.72%	+4.37%	-7.40%	+2.16%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	3	2	2	1	1	1	1	1	📊
Pre Tax Income	53	77	89	91	98	107	108	122	📊
Tax Provision	11	13	19	18	17	20	19	24	📊
NET INCOME	36	65	71	72	81	87	87	98	📊
Net Income Growth (1Y)	--	+78.21%	+9.60%	+2.27%	+11.25%	+7.72%	-0.01%	+13.44%	📊
Net Income Growth (5Y)	--	--	--	--	+122.22%	+34.32%	+22.54%	+39.00%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	1.97	3.66	3.85	3.87	3.87	4.15	0	3.94	📊
Diluted EPS	1.97	3.65	3.84	3.86	3.86	4.15	0	3.94	📊
Basic Average Shares	18	18	18	19	21	21	0	16	📊
Diluted Average Shares	18	18	18	19	21	21	0	16	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

433

454

472

536

602

676

806

841

📊

Revenue Growth (1Y)

+4.84%

+3.82%

+13.52%

+12.46%

+12.15%

+19.26%

+4.38%

📊

Revenue Growth (5Y)

+38.95%

+48.64%

+70.75%

+78.22%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

266

254

256

315

356

416

475

504

📊

Cost of Revenue Growth (1Y)

-4.70%

+0.85%

+23.19%

+13.03%

+16.82%

+14.19%

+6.14%

📊

Cost of Revenue Growth (5Y)

+33.83%

+64.05%

+85.75%

+97.15%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

167

201

216

220

246

259

330

337

📊

Gross Profit Growth (1Y)

+20.00%

+7.56%

+2.06%

+11.64%

+5.39%

+27.39%

+1.85%

📊

Gross Profit Growth (5Y)

+47.08%

+29.18%

+52.99%

+55.82%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

113

125

127

136

160

176

247

244

📊

Operating Expenses Growth (1Y)

+9.92%

+2.27%

+7.01%

+17.26%

+9.94%

+40.48%

-1.02%

📊

Operating Expenses Growth (5Y)

+41.06%

+41.09%

+93.80%

+91.82%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

104

120

181

137

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

106

109

116

115

134

129

📊

EBITDA Growth (1Y)

+38.13%

+8.91%

+3.01%

+6.00%

-0.24%

+16.23%

-3.86%

📊

EBITDA Growth (5Y)

+64.25%

+18.63%

+26.60%

+21.71%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

📊

Operating Income Growth (1Y)

+48.39%

+12.59%

+1.86%

-6.14%

-3.03%

-0.11%

+10.33%

📊

Operating Income Growth (5Y)

+59.72%

+4.37%

-7.40%

+2.16%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

107

108

122

📊

Tax Provision

📊

NET INCOME

📊

Net Income Growth (1Y)

+78.21%

+9.60%

+2.27%

+11.25%

+7.72%

-0.01%

+13.44%

📊

Net Income Growth (5Y)

+122.22%

+34.32%

+22.54%

+39.00%

📊

Net Income Growth (10Y)

📊

Basic EPS

1.97

3.66

3.85

3.87

4.15

3.94

📊

Diluted EPS

1.97

3.65

3.84

3.86

4.15

3.94

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date
Payment date
Annual Dividend	3.50 (TWD)
Dividend Yield	3.47%
Shareholders Yield	--
Next Earnings
Market cap	2.08B (TWD)
EPS (TTM)	3.94 (TWD)
P/E (TTM)	25.63 (TWD)
Last Close	101.00

Next Earnings
Market cap	2.08B (TWD)
EPS (TTM)	3.94 (TWD)
P/E (TTM)	25.63 (TWD)
Last Close	101.00 (TWD)

Ex-Dividend date
Payment date
Annual Dividend	3.50 (TWD)
Dividend Yield	3.47%
Shareholders Yield	--
Next Earnings
Market cap	2.08B (TWD)
EPS (TTM)	3.94 (TWD)
P/E (TTM)	25.63 (TWD)
Last Close	101.00

Next Earnings
Market cap	2.08B (TWD)
EPS (TTM)	3.94 (TWD)
P/E (TTM)	25.63 (TWD)
Last Close	101.00 (TWD)