Nanya Technology Corporation (NANYA) financials

TAI · Technology · Semiconductors · 1,237 employees · CEO Pei-Ing Lee

Price: NT$456.50 +0.44%
Market cap: NT$1.58T
Enterprise value: NT$1.58T
Last report: Q3 '26 filed 2026-09-30
Next report: 2027-01-14 EPS est. NT$27.76

Revenue (TTM)NT$295B+585.8% vs a year agoLast 4 quarters; bars = each quarter

Operating margin (TTM)71.0%+92.7 pp vs a year agoOperating income NT$210B

Net income (TTM)NT$175B+2,990.3% vs a year agoAfter tax, incl. non-operating gains

Free cash flow (TTM)NT$93.8B+901.2% vs a year agoCapex NT$9.1B

Diluted EPS (TTM)NT$52.01+2,753.6% vs a year agoSum of the last 4 quarters

Net cashNT$0-100.0% vs a year agoCash + short-term investments - debt

Valuation & key figures

Market cap: NT$1.58T
Revenue: NT$295B
Revenue growth: +516%
Profit margin: 59.2%
P/E: 8.8×
P/S: 5.3×
EV / EBITDA: 7.1×
Free cash flow: NT$93.8B
Net income: NT$175B
Revenue estimate: NT$410B
Earnings: 2027-01-14
Dividend: NT$1.35

Key takeaways

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

Last report (2026-10-11): revenue beat by 6.4%, EPS beat by 7.0%Revenue NT$134B vs NT$126B expected (+6.4%); EPS NT$25.38 vs NT$23.73 (+7.0%).
Revenue growth accelerating: 611.7% year on yearQ3 '26 revenue NT$134B, against an average of 438.9% over the four quarters before.
Operating margin 71.0% (TTM), +92.7 pp on a year agoOperating income grew 2,342.3% while revenue grew 585.8%.
Capex 3.1% of revenue (a year ago 34.3%)NT$9.1B invested in the last 4 quarters (-38.4% on a year earlier). Free cash flow NT$93.8B = 53.6% of net income.
Diluted share count up 9.6% in a year3.45B diluted shares in Q3 '26, 3.15B a year earlier.
Net cash NT$0Cash + short-term investments NT$0, debt incl. leases NT$0; a year ago net cash NT$19.7B.

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$134B	NT$18.8B	+611.7%
Gross margin	85.7%	18.5%	+67.2 pp
Operating income	NT$107B	NT$1.12B	+9,452.6%
Operating margin	80.0%	6.0%	+74.0 pp
Net income	NT$87.6B	NT$1.56B	+5,506.3%
Diluted EPS	NT$25.40	NT$0.50	+4,980.0%
Operating cash flow	NT$0	NT$5.97B	-100.0%
Capex	NT$0	NT$1.88B	-100.0%
Free cash flow	NT$0	NT$4.09B	-100.0%
R&D	NT$0	NT$1.67B	-100.0%
Stock-based compensation	NT$0	NT$0	–

Reported vs consensus

2026-10-11

	Actual	Consensus	vs consensus
Revenue	NT$134B	NT$126B	+6.4%
EPS (as estimated)	NT$25.38	NT$23.73	+7.0%

From the report of 2026-10-11 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$103B
Capex: -NT$9.1B
Buybacks: NT$0
Dividends: NT$0
Acquisitions: NT$140M
Net debt issued: NT$69B
Stock-based compensation: NT$0
Free cash flow: NT$93.8B
Returned to shareholders / FCF: -0.0%

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)	8.8×	37.3× 3 of 5 years	10.6× – 90.6×
EV / EBITDA	7.1×	16.4×	2.8× – 40.7×
EV / Sales	5.3×	4.0×	1.6× – 8.5×
Price / FCF	16.8×	387.4× 3 of 5 years	7.4× – 1,042.5×
Price / Book	4.9×	1.6×	0.5× – 3.5×
FCF yield	6.0%	-1.9%	-15.8% – 13.5%
Return on invested capital	0.0%	2.1%	-5.5% – 12.7%
Return on equity	69.4%	3.5%	-4.5% – 13.2%

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$410B	+515.9%	NT$76.52	+3,544.0%	6.0×	9
FY2027	NT$674B	+64.4%	NT$126.90	+65.8%	3.6×	11
FY2028	NT$789B	+17.1%	NT$147.50	+16.2%	3.1×	7

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