Elite Material Co., Ltd. (ELITEMAT) financials

TAI · Technology · Hardware, Equipment & Parts · 2,098 employees · CEO Ding-Yu Dong

Price: NT$4,705.00 +0.64%
Market cap: NT$1.69T
Enterprise value: NT$1.7T
Last report: Q3 '26 filed 2026-09-30
Next report: 2027-02-25 EPS est. NT$48.88

Revenue (TTM)NT$166B+89.0% vs a year agoLast 4 quarters; bars = each quarter

Operating margin (TTM)26.2%+6.0 pp vs a year agoOperating income NT$43.5B

Net income (TTM)NT$33.4B+146.7% vs a year agoAfter tax, incl. non-operating gains

Free cash flow (TTM)-NT$1.37B-76.2% vs a year agoCapex NT$20B

Diluted EPS (TTM)NT$93.30+147.0% vs a year agoSum of the last 4 quarters

Net cash-NT$15.2B-287.8% vs a year agoCash + short-term investments - debt

Valuation & key figures

Market cap: NT$1.69T
Revenue: NT$166B
Revenue growth: +122%
Profit margin: 20.1%
P/E: 50.4×
P/S: 10.1×
EV / EBITDA: 37.4×
Free cash flow: -NT$1.37B
Net income: NT$33.4B
Revenue estimate: NT$209B
Earnings: 2027-02-25
Dividend: NT$25.00

Key takeaways

Computed from the reported numbers - every statement carries the figure it rests on.

Last report (2026-10-28): revenue beat by 9.7%, EPS beat by 13.9%Revenue NT$62B vs NT$56.5B expected (+9.7%); EPS NT$40.47 vs NT$35.53 (+13.9%).
Revenue growth accelerating: 142.1% year on yearQ3 '26 revenue NT$60.9B, against an average of 60.2% over the four quarters before.
Operating margin 26.2% (TTM), +6.0 pp on a year agoOperating income grew 145.4% while revenue grew 89.0%.
Capex 12.0% of revenue (a year ago 10.6%)NT$20B invested in the last 4 quarters (+115.1% on a year earlier). Free cash flow -NT$1.37B = -4.1% of net income.
Diluted share count down 0.0% in a year359M diluted shares in Q3 '26, 359M a year earlier.
Net debt NT$15.2BCash + short-term investments NT$29.7B, debt incl. leases NT$44.9B; a year ago net debt NT$3.92B.

Last quarter: Q3 '26

Quarter ended 2026-09-30. Compared with the same quarter a year earlier and with the analyst consensus before the report.

Quarter vs a year ago

	Q3 '26	Year ago	Change
Revenue	NT$60.9B	NT$25.1B	+142.1%
Gross margin	37.5%	29.8%	+7.7 pp
Operating income	NT$18.7B	NT$4.99B	+274.5%
Operating margin	30.7%	19.8%	+10.8 pp
Net income	NT$14.5B	NT$3.97B	+265.7%
Diluted EPS	NT$40.44	NT$11.06	+265.6%
Operating cash flow	NT$7.25B	NT$2.3B	+215.2%
Capex	NT$6.2B	NT$1.85B	+235.6%
Free cash flow	NT$1.05B	NT$452M	+131.5%
R&D	NT$1.31B	NT$592M	+120.8%
Stock-based compensation	NT$0	NT$0	–

Reported vs consensus

2026-10-28

	Actual	Consensus	vs consensus
Revenue	NT$62B	NT$56.5B	+9.7%
EPS (as estimated)	NT$40.47	NT$35.53	+13.9%

From the report of 2026-10-28 for Q3 '26: revenue and the EPS analysts estimate (often adjusted), so it can differ from the EPS of the statements above.

EPS vs consensus

last 8 reports

Revenue

Where the money comes from - by business line and by region, quarter by quarter.

Revenue, operating income and growth

quarterly

Margins & cost structure

How much of each unit of revenue is left at each level - and where the costs go.

Margins

quarterly

Costs as % of revenue

quarterly

Cash flow & capital allocation

Cash generated, what it is spent on, and what reaches shareholders.

Operating cash flow, capex, free cash flow

quarterly

Uses of cash vs operating cash flow

fiscal years

Last 4 quarters

cash flow statement

Operating cash flow: NT$18.6B
Capex: -NT$20B
Buybacks: NT$0
Dividends: -NT$8.96B
Acquisitions: NT$1.47M
Net debt issued: NT$23.4B
Stock-based compensation: NT$0
Free cash flow: -NT$1.37B
Returned to shareholders / FCF: -653.8%

Share count and EPS

quarterly, diluted

Balance sheet

Liquidity, investments and debt at each quarter end.

Cash, investments and debt

quarter ends

Valuation & returns

Today's multiples against the company's own last five fiscal years; analyst targets and ratings.

Multiples and returns

TTM vs 5 fiscal years

	Now	5y average	Where today sits in the 5-year range
P/E (TTM)	50.4×	22.6×	11.2× – 39.5×
EV / EBITDA	37.4×	15.3×	7.8× – 27.6×
EV / Sales	10.2×	3.3×	1.5× – 6.1×
Price / FCF	-1,230.5×	137.7× 4 of 5 years	59.6× – 268.8×
Price / Book	22.9×	5.9×	2.6× – 11.5×
FCF yield	-0.1%	0.6%	-1.1% – 1.7%
Return on invested capital	27.4%	18.1%	14.2% – 22.2%
Return on equity	58.1%	25.5%	20.5% – 29.0%

Outlook

Analyst consensus for the coming fiscal years and what it implies at today's price.

Consensus estimates

Fiscal year	Revenue	Growth	EPS	Growth	P/E at today's price	Analysts (EPS)
FY2026	NT$209B	+122.1%	NT$129.55	+217.4%	36.3×	13
FY2027	NT$370B	+76.5%	NT$269.55	+108.1%	17.5×	16
FY2028	NT$552B	+49.5%	NT$429.82	+59.5%	10.9×	8

Financial statements

Every line of the income statement, balance sheet and cash flow statement - 12 quarters and 10 fiscal years, as values, as % of revenue or as growth.

Income statementRevenue, costs, operating income, net income and EPSOpen Balance sheetCash, investments, assets, debt, liabilities and equityOpen Cash flowOperating cash flow, capex, free cash flow, buybacks and dividendsOpen

Sources

Statements, segment revenue, metrics and estimates are standardised from the company's filings.

Data as of 2026-11-02