Neraca MediaTek Inc. (MEDIATEK)
TAI · Technology · Semiconductors · Karyawan: 6.999 · CEO: Lih Shyng Tsai
- Harga
- NT$3.970,00 +1,40%
- Kapitalisasi pasar
- NT$6,34 T
- Nilai perusahaan
- NT$6,19 T
- Laporan terakhir
- Q3 '26 diajukan 2026-09-30
- Laporan berikutnya
- 2027-01-28 Estimasi EPS: NT$23,74
Pada akhir Q2 '26, MediaTek Inc. (MEDIATEK) memiliki NT$198 M dalam kas dan investasi jangka pendek, dengan utang NT$41,4 M (termasuk sewa). Total aset NT$787 M, total liabilitas NT$355 M, ekuitas pemegang saham NT$424 M.
Neraca
| Neraca | Tren | Q3 '23 | Q4 '23 | Q1 '24 | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Aset | |||||||||||||
| Kas & setara kas | NT$104 M | NT$165 M | NT$143 M | NT$190 M | NT$180 M | NT$204 M | NT$196 M | NT$185 M | NT$198 M | NT$235 M | NT$185 M | NT$189 M | |
| Investasi jangka pendek | NT$15,4 M | NT$15,3 M | NT$16,4 M | NT$18,8 M | NT$18,2 M | NT$15,9 M | NT$14,8 M | NT$11,4 M | NT$12,8 M | NT$12,4 M | NT$10,3 M | NT$9,4 M | |
| Piutang | NT$89,1 M | NT$60,9 M | NT$60,6 M | NT$56,9 M | NT$57,5 M | NT$53,3 M | NT$89,3 M | NT$77,7 M | NT$74,1 M | NT$70,4 M | NT$79,2 M | NT$86,7 M | |
| Persediaan | NT$53,4 M | NT$43,2 M | NT$49,2 M | NT$53,6 M | NT$55,6 M | NT$58,4 M | NT$54,5 M | NT$55,5 M | NT$57 M | NT$67,2 M | NT$85,5 M | NT$98,4 M | |
| Aset lancar lainnya | NT$1,01 M | NT$939 jt | NT$1,59 M | NT$1,31 M | NT$1,17 M | NT$3,78 M | NT$2,38 M | NT$1,51 M | NT$3,03 M | NT$1,31 M | NT$18,7 M | NT$2,61 M | |
| Aset lancar | NT$267 M | NT$291 M | NT$285 M | NT$332 M | NT$327 M | NT$351 M | NT$378 M | NT$349 M | NT$359 M | NT$397 M | NT$378 M | NT$397 M | |
| Properti, pabrik & peralatan (neto) | NT$60,7 M | NT$61,9 M | NT$63,2 M | NT$64,5 M | NT$65,9 M | NT$65,8 M | NT$66,5 M | NT$66,6 M | NT$66,3 M | NT$69,1 M | NT$63,1 M | NT$76,3 M | |
| Investasi jangka panjang | NT$158 M | NT$153 M | NT$178 M | NT$164 M | NT$169 M | NT$173 M | NT$172 M | NT$151 M | NT$160 M | NT$172 M | NT$0 | NT$184 M | |
| Goodwill | NT$66,1 M | NT$66 M | NT$66,1 M | NT$66,1 M | NT$67,9 M | NT$67,9 M | NT$68,1 M | NT$68 M | NT$68,1 M | NT$68,1 M | NT$87,6 M | NT$68,1 M | |
| Aset tidak berwujud | NT$17,2 M | NT$15,2 M | NT$14 M | NT$16,4 M | NT$15,7 M | NT$14,3 M | NT$13,5 M | NT$13,3 M | NT$12,2 M | NT$12,2 M | NT$0 | NT$29,4 M | |
| Aset pajak tangguhan | NT$13,6 M | NT$14,7 M | NT$14,2 M | NT$14,3 M | NT$14 M | NT$14,4 M | NT$16,4 M | NT$14,7 M | NT$16 M | NT$19,6 M | NT$0 | NT$19,9 M | |
| Aset tidak lancar lainnya | NT$35,5 M | NT$33,4 M | NT$26,7 M | NT$24 M | NT$16,8 M | NT$11,8 M | NT$3,21 M | NT$6,42 M | NT$6,06 M | NT$5,92 M | NT$210 M | NT$13 M | |
| Aset tidak lancar | NT$351 M | NT$344 M | NT$363 M | NT$349 M | NT$349 M | NT$347 M | NT$340 M | NT$320 M | NT$329 M | NT$346 M | NT$361 M | NT$390 M | |
| Total aset | NT$618 M | NT$635 M | NT$647 M | NT$681 M | NT$677 M | NT$698 M | NT$718 M | NT$669 M | NT$688 M | NT$744 M | NT$739 M | NT$787 M | |
| Liabilitas | |||||||||||||
| Utang usaha | NT$30,8 M | NT$38,8 M | NT$40 M | NT$32,3 M | NT$35,7 M | NT$40,8 M | NT$40,8 M | NT$39,1 M | NT$37,9 M | NT$48,7 M | NT$49,6 M | NT$51,3 M | |
| Beban akrual | NT$28,4 M | NT$33,7 M | NT$25,6 M | NT$37,9 M | NT$33,9 M | NT$40,3 M | NT$25,2 M | NT$37,6 M | NT$32,6 M | NT$38 M | NT$0 | NT$36,8 M | |
| Utang jangka pendek | NT$39,3 M | NT$7,83 M | NT$12,4 M | NT$16,3 M | NT$26,2 M | NT$8,92 M | NT$31,2 M | NT$5,94 M | NT$18,9 M | NT$5,5 M | NT$16,4 M | NT$33 M | |
| Utang pajak | NT$12,6 M | NT$15 M | NT$17,8 M | NT$14 M | NT$11,9 M | NT$13,1 M | NT$19,2 M | NT$17,8 M | NT$21 M | NT$0 | NT$0 | NT$0 | |
| Pendapatan ditangguhkan | NT$2,78 M | NT$3,38 M | NT$4,08 M | NT$4,33 M | NT$4,19 M | NT$4,32 M | NT$4,56 M | NT$3,88 M | NT$7,36 M | NT$7,3 M | NT$0 | NT$8,41 M | |
| Liabilitas jangka pendek lainnya | NT$80,7 M | NT$132 M | NT$146 M | NT$160 M | NT$115 M | NT$158 M | NT$174 M | NT$153 M | NT$114 M | NT$174 M | NT$244 M | NT$165 M | |
| Liabilitas jangka pendek | NT$195 M | NT$232 M | NT$248 M | NT$266 M | NT$229 M | NT$267 M | NT$297 M | NT$258 M | NT$232 M | NT$303 M | NT$310 M | NT$320 M | |
| Utang jangka panjang | NT$0 | NT$0 | NT$0 | NT$0 | NT$0 | NT$0 | NT$0 | NT$0 | NT$0 | NT$8,23 M | NT$0 | NT$120 jt | |
| Liabilitas sewa (jangka panjang) | NT$8,16 M | NT$8,06 M | NT$8,59 M | NT$8,5 M | NT$8,54 M | NT$8,38 M | NT$8,54 M | NT$8,33 M | NT$8,25 M | NT$8,17 M | NT$0 | NT$8,38 M | |
| Liabilitas pajak tangguhan | NT$7,94 M | NT$8,45 M | NT$8,62 M | NT$8,9 M | NT$9,77 M | NT$10,6 M | NT$10,9 M | NT$11,6 M | NT$12,3 M | NT$11,2 M | NT$0 | NT$11,4 M | |
| Liabilitas jangka panjang lainnya | NT$12,7 M | NT$12,3 M | NT$7,58 M | NT$7,07 M | NT$5,81 M | NT$6,98 M | NT$6,47 M | NT$6,51 M | NT$7,27 M | NT$3,64 M | NT$30,5 M | NT$14,6 M | |
| Liabilitas jangka panjang | NT$28,8 M | NT$28,8 M | NT$24,8 M | NT$24,5 M | NT$24,1 M | NT$25,9 M | NT$26 M | NT$26,5 M | NT$27,8 M | NT$31,2 M | NT$30,5 M | NT$34,5 M | |
| Total liabilitas | NT$223 M | NT$261 M | NT$272 M | NT$291 M | NT$253 M | NT$293 M | NT$322 M | NT$285 M | NT$259 M | NT$335 M | NT$340 M | NT$355 M | |
| Ekuitas | |||||||||||||
| Saham biasa & modal disetor | NT$16 M | NT$16 M | NT$16 M | NT$16 M | NT$16 M | NT$16 M | NT$16 M | NT$16 M | NT$16 M | NT$16 M | NT$16 M | NT$16 M | |
| Laba ditahan | NT$243 M | NT$232 M | NT$215 M | NT$233 M | NT$259 M | NT$230 M | NT$215 M | NT$243 M | NT$249 M | NT$240 M | NT$200 M | NT$245 M | |
| Akumulasi penghasilan komprehensif lain | NT$127 M | NT$114 M | NT$131 M | NT$129 M | NT$132 M | NT$141 M | NT$148 M | NT$108 M | NT$0 | NT$134 M | NT$140 M | NT$152 M | |
| Ekuitas pemegang saham | NT$392 M | NT$368 M | NT$369 M | NT$385 M | NT$415 M | NT$397 M | NT$388 M | NT$376 M | NT$420 M | NT$401 M | NT$390 M | NT$424 M | |
| Utang | |||||||||||||
| Total utang (termasuk sewa) | NT$47,4 M | NT$16,7 M | NT$21,9 M | NT$25,7 M | NT$35,7 M | NT$18,3 M | NT$40,8 M | NT$15,3 M | NT$27,2 M | NT$21,9 M | NT$16,4 M | NT$41,4 M | |
| Utang neto (utang - kas) | -NT$56,5 M | -NT$149 M | -NT$121 M | -NT$164 M | -NT$144 M | -NT$185 M | -NT$155 M | -NT$170 M | -NT$171 M | -NT$213 M | -NT$168 M | -NT$148 M | |
| Neraca | Tren | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Aset | |||||||||||
| Kas & setara kas | NT$141 M | NT$145 M | NT$143 M | NT$178 M | NT$197 M | NT$184 M | NT$148 M | NT$165 M | NT$204 M | NT$235 M | |
| Investasi jangka pendek | NT$12,9 M | NT$24,8 M | NT$21,5 M | NT$25,6 M | NT$13,5 M | NT$21,1 M | NT$17,3 M | NT$15,3 M | NT$15,9 M | NT$12,4 M | |
| Piutang | NT$26,3 M | NT$39 M | NT$38,1 M | NT$33,7 M | NT$41,6 M | NT$65,7 M | NT$56,8 M | NT$60,9 M | NT$53,3 M | NT$70,4 M | |
| Persediaan | NT$33,9 M | NT$26,5 M | NT$31 M | NT$27,6 M | NT$37,7 M | NT$73,3 M | NT$70,7 M | NT$43,2 M | NT$58,4 M | NT$67,2 M | |
| Aset lancar lainnya | NT$5,05 M | NT$1,6 M | NT$784 jt | NT$687 jt | NT$1,04 M | NT$1,29 M | NT$1,2 M | NT$939 jt | NT$3,78 M | NT$1,31 M | |
| Aset lancar | NT$220 M | NT$239 M | NT$236 M | NT$267 M | NT$292 M | NT$347 M | NT$298 M | NT$291 M | NT$351 M | NT$397 M | |
| Properti, pabrik & peralatan (neto) | NT$36,9 M | NT$36,9 M | NT$37,6 M | NT$41,8 M | NT$41,9 M | NT$52,6 M | NT$62,8 M | NT$61,9 M | NT$65,8 M | NT$69,1 M | |
| Investasi jangka panjang | NT$37,8 M | NT$38,6 M | NT$50,2 M | NT$74,2 M | NT$118 M | NT$131 M | NT$127 M | NT$153 M | NT$173 M | NT$172 M | |
| Goodwill | NT$63,4 M | NT$65,4 M | NT$65,5 M | NT$65,5 M | NT$65,4 M | NT$65,3 M | NT$66 M | NT$66 M | NT$67,9 M | NT$68,1 M | |
| Aset tidak berwujud | NT$8,63 M | NT$10,6 M | NT$8,33 M | NT$5,47 M | NT$10,9 M | NT$8,18 M | NT$7,41 M | NT$15,2 M | NT$14,3 M | NT$12,2 M | |
| Aset pajak tangguhan | NT$3,27 M | NT$3,9 M | NT$4,78 M | NT$4,77 M | NT$5,68 M | NT$8,41 M | NT$11,5 M | NT$14,7 M | NT$14,4 M | NT$19,6 M | |
| Aset tidak lancar lainnya | NT$463 jt | NT$637 jt | NT$451 jt | NT$271 jt | NT$280 jt | NT$48,3 M | NT$36 M | NT$33,4 M | NT$11,8 M | NT$5,92 M | |
| Aset tidak lancar | NT$150 M | NT$156 M | NT$167 M | NT$192 M | NT$242 M | NT$314 M | NT$311 M | NT$344 M | NT$347 M | NT$346 M | |
| Total aset | NT$371 M | NT$395 M | NT$403 M | NT$459 M | NT$534 M | NT$661 M | NT$608 M | NT$635 M | NT$698 M | NT$744 M | |
| Liabilitas | |||||||||||
| Utang usaha | NT$24,6 M | NT$23,6 M | NT$17,7 M | NT$22,3 M | NT$34,5 M | NT$43,5 M | NT$21,5 M | NT$38,8 M | NT$40,8 M | NT$48,7 M | |
| Beban akrual | NT$19,2 M | NT$18,7 M | NT$18,4 M | NT$18,2 M | NT$25,6 M | NT$38 M | NT$37,8 M | NT$33,7 M | NT$40,3 M | NT$38 M | |
| Utang jangka pendek | NT$54,5 M | NT$64,4 M | NT$52,5 M | NT$58,8 M | NT$21,5 M | NT$55 M | NT$6,57 M | NT$7,83 M | NT$8,92 M | NT$5,5 M | |
| Utang pajak | NT$3,42 M | NT$1,98 M | NT$2,9 M | NT$1,72 M | NT$4,77 M | NT$11,5 M | NT$12 M | NT$15 M | NT$13,1 M | NT$0 | |
| Pendapatan ditangguhkan | NT$0 | NT$0 | NT$1,51 M | NT$2,69 M | NT$11,7 M | NT$6,37 M | NT$4,9 M | NT$3,38 M | NT$4,32 M | NT$7,3 M | |
| Liabilitas jangka pendek lainnya | NT$17,6 M | NT$18,7 M | NT$29,6 M | NT$27,4 M | NT$44,8 M | NT$55,8 M | NT$58 M | NT$132 M | NT$159 M | NT$128 M | |
| Liabilitas jangka pendek | NT$119 M | NT$127 M | NT$123 M | NT$131 M | NT$144 M | NT$211 M | NT$142 M | NT$232 M | NT$267 M | NT$303 M | |
| Utang jangka panjang | NT$401 jt | NT$336 jt | NT$244 jt | NT$166 jt | NT$0 | NT$828 jt | NT$0 | NT$0 | NT$0 | NT$8,23 M | |
| Liabilitas sewa (jangka panjang) | NT$0 | NT$0 | NT$0 | NT$2,36 M | NT$2,36 M | NT$2,99 M | NT$8,31 M | NT$8,06 M | NT$8,38 M | NT$8,17 M | |
| Liabilitas pajak tangguhan | NT$3,03 M | NT$3,13 M | NT$2,97 M | NT$6,81 M | NT$5,97 M | NT$8,32 M | NT$11,6 M | NT$8,45 M | NT$10,6 M | NT$11,2 M | |
| Liabilitas jangka panjang lainnya | NT$1,28 M | NT$2,89 M | NT$2,7 M | NT$3,87 M | NT$6,69 M | NT$3,98 M | NT$3,88 M | NT$12,3 M | NT$6,98 M | NT$3,64 M | |
| Liabilitas jangka panjang | NT$4,72 M | NT$6,36 M | NT$5,92 M | NT$13,2 M | NT$15 M | NT$16,1 M | NT$23,8 M | NT$28,8 M | NT$25,9 M | NT$31,2 M | |
| Total liabilitas | NT$124 M | NT$134 M | NT$129 M | NT$144 M | NT$159 M | NT$227 M | NT$165 M | NT$261 M | NT$293 M | NT$335 M | |
| Ekuitas | |||||||||||
| Saham biasa & modal disetor | NT$15,8 M | NT$15,8 M | NT$15,9 M | NT$15,9 M | NT$15,9 M | NT$16 M | NT$16 M | NT$16 M | NT$16 M | NT$16 M | |
| Laba ditahan | NT$92,5 M | NT$102 M | NT$110 M | NT$129 M | NT$176 M | NT$257 M | NT$303 M | NT$232 M | NT$230 M | NT$240 M | |
| Akumulasi penghasilan komprehensif lain | NT$49,2 M | NT$57 M | NT$65,5 M | NT$89,7 M | NT$108 M | NT$111 M | NT$95,8 M | NT$114 M | NT$141 M | NT$134 M | |
| Ekuitas pemegang saham | NT$245 M | NT$260 M | NT$273 M | NT$313 M | NT$372 M | NT$432 M | NT$440 M | NT$368 M | NT$397 M | NT$401 M | |
| Utang | |||||||||||
| Total utang (termasuk sewa) | NT$54,9 M | NT$64,7 M | NT$52,7 M | NT$61,3 M | NT$24,3 M | NT$59,3 M | NT$15,7 M | NT$16,7 M | NT$18,3 M | NT$21,9 M | |
| Utang neto (utang - kas) | -NT$85,6 M | -NT$80,6 M | -NT$90,4 M | -NT$116 M | -NT$172 M | -NT$124 M | -NT$132 M | -NT$149 M | -NT$185 M | -NT$213 M | |
Distandardisasi dari laporan perusahaan; arus keluar dan biaya mempertahankan tanda yang dilaporkan penyedia. Arahkan kursor ke periode untuk melihat tanggal berakhirnya. Jumlah dalam TWD.
Kas, investasi, dan utang
akhir kuartalLaporan lainnya
Sumber
Laporan keuangan, pendapatan segmen, metrik, dan estimasi distandardisasi dari laporan perusahaan.
Data per 2026-11-02