Hsin Tai Gas Co., Ltd. - 8917.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	2,454	2,312	2,299	2,536	2,583	2,772	3,098	3,008	📊
Revenue Growth (1Y)	--	-5.78%	-0.57%	+10.31%	+1.86%	+7.29%	+11.76%	-2.88%	📊
Revenue Growth (5Y)	--	--	--	--	+5.27%	+19.87%	+34.74%	+30.85%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	1,911	1,777	1,789	1,972	2,013	2,218	2,553	2,477	📊
Cost of Revenue Growth (1Y)	--	-7.06%	+0.70%	+10.21%	+2.12%	+10.17%	+15.08%	-2.95%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+5.33%	+24.86%	+42.70%	+38.49%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	543	536	510	564	570	554	545	531	📊
Gross Profit Growth (1Y)	--	-1.27%	-4.76%	+10.65%	+0.98%	-2.89%	-1.55%	-2.57%	📊
Gross Profit Growth (5Y)	--	--	--	--	+5.07%	+3.35%	+6.83%	+4.08%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	113	132	120	127	128	134	124	129	📊
Operating Expenses Growth (1Y)	--	+16.76%	-8.73%	+5.46%	+1.04%	+4.13%	-6.95%	+3.91%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+13.56%	+1.28%	+3.25%	+7.30%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	101	132	120	127	110	134	124	129	📊
Research and Development	0	0	0	0	0	0	0	--	📊
Other Income Expenses	12	-12	3	1	18	0	0	--	📊
EBITDA	611	627	672	746	779	790	748	765	📊
EBITDA Growth (1Y)	--	+2.62%	+7.04%	+11.05%	+4.46%	+1.42%	-5.39%	+2.30%	📊
EBITDA Growth (5Y)	--	--	--	--	+27.42%	+25.94%	+11.31%	+13.87%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	182	223	267	288	299	315	327	334	📊
Operating Income	430	403	405	458	442	420	421	405	📊
Operating Income Growth (1Y)	--	-6.15%	+0.42%	+13.11%	-3.54%	-4.93%	+0.17%	-3.72%	📊
Operating Income Growth (5Y)	--	--	--	--	+2.84%	+4.17%	+3.91%	+0.04%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	0	0	0	0	0	0	0	--	📊
Pre Tax Income	452	404	405	457	480	475	455	496	📊
Tax Provision	86	80	78	89	92	91	91	89	📊
NET INCOME	366	324	326	368	387	384	363	406	📊
Net Income Growth (1Y)	--	-11.39%	+0.72%	+12.74%	+5.28%	-0.89%	-5.38%	+11.88%	📊
Net Income Growth (5Y)	--	--	--	--	+5.93%	+18.48%	+11.31%	+24.53%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	2.25	1.99	2.01	2.26	2.38	2.36	2.23	2.49	📊
Diluted EPS	2.25	1.99	2.01	2.26	2.38	2.36	2.23	2.49	📊
Basic Average Shares	163	163	163	163	163	163	163	163	📊
Diluted Average Shares	163	163	163	163	163	163	163	163	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

2,454

2,312

2,299

2,536

2,583

2,772

3,098

3,008

📊

Revenue Growth (1Y)

-5.78%

-0.57%

+10.31%

+1.86%

+7.29%

+11.76%

-2.88%

📊

Revenue Growth (5Y)

+5.27%

+19.87%

+34.74%

+30.85%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

1,911

1,777

1,789

1,972

2,013

2,218

2,553

2,477

📊

Cost of Revenue Growth (1Y)

-7.06%

+0.70%

+10.21%

+2.12%

+10.17%

+15.08%

-2.95%

📊

Cost of Revenue Growth (5Y)

+5.33%

+24.86%

+42.70%

+38.49%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

543

536

510

564

570

554

545

531

📊

Gross Profit Growth (1Y)

-1.27%

-4.76%

+10.65%

+0.98%

-2.89%

-1.55%

-2.57%

📊

Gross Profit Growth (5Y)

+5.07%

+3.35%

+6.83%

+4.08%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

113

132

120

127

128

134

124

129

📊

Operating Expenses Growth (1Y)

+16.76%

-8.73%

+5.46%

+1.04%

+4.13%

-6.95%

+3.91%

📊

Operating Expenses Growth (5Y)

+13.56%

+1.28%

+3.25%

+7.30%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

101

132

120

127

110

134

124

129

📊

Research and Development

📊

Other Income Expenses

-12

📊

EBITDA

611

627

672

746

779

790

748

765

📊

EBITDA Growth (1Y)

+2.62%

+7.04%

+11.05%

+4.46%

+1.42%

-5.39%

+2.30%

📊

EBITDA Growth (5Y)

+27.42%

+25.94%

+11.31%

+13.87%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

182

223

267

288

299

315

327

334

📊

Operating Income

430

403

405

458

442

420

421

405

📊

Operating Income Growth (1Y)

-6.15%

+0.42%

+13.11%

-3.54%

-4.93%

+0.17%

-3.72%

📊

Operating Income Growth (5Y)

+2.84%

+4.17%

+3.91%

+0.04%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

452

404

405

457

480

475

455

496

📊

Tax Provision

📊

NET INCOME

366

324

326

368

387

384

363

406

📊

Net Income Growth (1Y)

-11.39%

+0.72%

+12.74%

+5.28%

-0.89%

-5.38%

+11.88%

📊

Net Income Growth (5Y)

+5.93%

+18.48%

+11.31%

+24.53%

📊

Net Income Growth (10Y)

📊

Basic EPS

2.25

1.99

2.01

2.26

2.38

2.36

2.23

2.49

📊

Diluted EPS

2.25

1.99

2.01

2.26

2.38

2.36

2.23

2.49

📊

Basic Average Shares

163

📊

Diluted Average Shares

163

📊

Breakdown	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	2,454	2,312	2,299	2,536	2,583	2,772	3,098	3,008	📊
Revenue Growth (1Y)	--	-5.78%	-0.57%	+10.31%	+1.86%	+7.29%	+11.76%	-2.88%	📊
Revenue Growth (5Y)	--	--	--	--	+5.27%	+19.87%	+34.74%	+30.85%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Cost of Revenue	1,911	1,777	1,789	1,972	2,013	2,218	2,553	2,477	📊
Cost of Revenue Growth (1Y)	--	-7.06%	+0.70%	+10.21%	+2.12%	+10.17%	+15.08%	-2.95%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+5.33%	+24.86%	+42.70%	+38.49%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	📊
Gross Profit	543	536	510	564	570	554	545	531	📊
Gross Profit Growth (1Y)	--	-1.27%	-4.76%	+10.65%	+0.98%	-2.89%	-1.55%	-2.57%	📊
Gross Profit Growth (5Y)	--	--	--	--	+5.07%	+3.35%	+6.83%	+4.08%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	📊
Operating Expenses	113	132	120	127	128	134	124	129	📊
Operating Expenses Growth (1Y)	--	+16.76%	-8.73%	+5.46%	+1.04%	+4.13%	-6.95%	+3.91%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+13.56%	+1.28%	+3.25%	+7.30%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	📊
Sell General Administrative	101	132	120	127	110	134	124	129	📊
Research and Development	0	0	0	0	0	0	0	--	📊
Other Income Expenses	12	-12	3	1	18	0	0	--	📊
EBITDA	611	627	672	746	779	790	748	765	📊
EBITDA Growth (1Y)	--	+2.62%	+7.04%	+11.05%	+4.46%	+1.42%	-5.39%	+2.30%	📊
EBITDA Growth (5Y)	--	--	--	--	+27.42%	+25.94%	+11.31%	+13.87%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	182	223	267	288	299	315	327	334	📊
Operating Income	430	403	405	458	442	420	421	405	📊
Operating Income Growth (1Y)	--	-6.15%	+0.42%	+13.11%	-3.54%	-4.93%	+0.17%	-3.72%	📊
Operating Income Growth (5Y)	--	--	--	--	+2.84%	+4.17%	+3.91%	+0.04%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Interest Expense	0	0	0	0	0	0	0	--	📊
Pre Tax Income	452	404	405	457	480	475	455	496	📊
Tax Provision	86	80	78	89	92	91	91	89	📊
NET INCOME	366	324	326	368	387	384	363	406	📊
Net Income Growth (1Y)	--	-11.39%	+0.72%	+12.74%	+5.28%	-0.89%	-5.38%	+11.88%	📊
Net Income Growth (5Y)	--	--	--	--	+5.93%	+18.48%	+11.31%	+24.53%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	📊
Basic EPS	2.25	1.99	2.01	2.26	2.38	2.36	2.23	2.49	📊
Diluted EPS	2.25	1.99	2.01	2.26	2.38	2.36	2.23	2.49	📊
Basic Average Shares	163	163	163	163	163	163	163	163	📊
Diluted Average Shares	163	163	163	163	163	163	163	163	📊

Breakdown

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

2,454

2,312

2,299

2,536

2,583

2,772

3,098

3,008

📊

Revenue Growth (1Y)

-5.78%

-0.57%

+10.31%

+1.86%

+7.29%

+11.76%

-2.88%

📊

Revenue Growth (5Y)

+5.27%

+19.87%

+34.74%

+30.85%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

1,911

1,777

1,789

1,972

2,013

2,218

2,553

2,477

📊

Cost of Revenue Growth (1Y)

-7.06%

+0.70%

+10.21%

+2.12%

+10.17%

+15.08%

-2.95%

📊

Cost of Revenue Growth (5Y)

+5.33%

+24.86%

+42.70%

+38.49%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

543

536

510

564

570

554

545

531

📊

Gross Profit Growth (1Y)

-1.27%

-4.76%

+10.65%

+0.98%

-2.89%

-1.55%

-2.57%

📊

Gross Profit Growth (5Y)

+5.07%

+3.35%

+6.83%

+4.08%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

113

132

120

127

128

134

124

129

📊

Operating Expenses Growth (1Y)

+16.76%

-8.73%

+5.46%

+1.04%

+4.13%

-6.95%

+3.91%

📊

Operating Expenses Growth (5Y)

+13.56%

+1.28%

+3.25%

+7.30%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

101

132

120

127

110

134

124

129

📊

Research and Development

📊

Other Income Expenses

-12

📊

EBITDA

611

627

672

746

779

790

748

765

📊

EBITDA Growth (1Y)

+2.62%

+7.04%

+11.05%

+4.46%

+1.42%

-5.39%

+2.30%

📊

EBITDA Growth (5Y)

+27.42%

+25.94%

+11.31%

+13.87%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

182

223

267

288

299

315

327

334

📊

Operating Income

430

403

405

458

442

420

421

405

📊

Operating Income Growth (1Y)

-6.15%

+0.42%

+13.11%

-3.54%

-4.93%

+0.17%

-3.72%

📊

Operating Income Growth (5Y)

+2.84%

+4.17%

+3.91%

+0.04%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

452

404

405

457

480

475

455

496

📊

Tax Provision

📊

NET INCOME

366

324

326

368

387

384

363

406

📊

Net Income Growth (1Y)

-11.39%

+0.72%

+12.74%

+5.28%

-0.89%

-5.38%

+11.88%

📊

Net Income Growth (5Y)

+5.93%

+18.48%

+11.31%

+24.53%

📊

Net Income Growth (10Y)

📊

Basic EPS

2.25

1.99

2.01

2.26

2.38

2.36

2.23

2.49

📊

Diluted EPS

2.25

1.99

2.01

2.26

2.38

2.36

2.23

2.49

📊

Basic Average Shares

163

📊

Diluted Average Shares

163

📊

Ex-Dividend date
Payment date
Annual Dividend	2.10 (TWD)
Dividend Yield	4.02%
Shareholders Yield	4.13%
Next Earnings	--
Market cap	8.49B (TWD)
EPS (TTM)	2.49 (TWD)
P/E (TTM)	20.96 (TWD)
Last Close	52.20

Next Earnings	--
Market cap	8.49B (TWD)
EPS (TTM)	2.49 (TWD)
P/E (TTM)	20.96 (TWD)
Last Close	52.20 (TWD)

Ex-Dividend date
Payment date
Annual Dividend	2.10 (TWD)
Dividend Yield	4.02%
Shareholders Yield	4.13%
Next Earnings	--
Market cap	8.49B (TWD)
EPS (TTM)	2.49 (TWD)
P/E (TTM)	20.96 (TWD)
Last Close	52.20

Next Earnings	--
Market cap	8.49B (TWD)
EPS (TTM)	2.49 (TWD)
P/E (TTM)	20.96 (TWD)
Last Close	52.20 (TWD)