1. Taiwan, Province of China Stocks

  2. •

    Technology

  3. •

    Computer Hardware
Auras Technology Co., Ltd.

Auras Technology Co., Ltd.

3324.TWO
Auras Technology Co., Ltd.TW flagTaipei Exchange
1,490.00
TWD
+15.00
- -
136.45BMarket Cap
Auras Technology Co., Ltd.
3324.TWO
(Taipei Exchange)

Recent

price

1,490.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
63.61
69.8
73.66
66.53
59.08
66.1
88.26
87.69
95.31
124.43
141.56
165.11
160.95
147.38
176.96
255.7
268.04
Revenue per Share
1.02
2.91
2.08
0.6
0.22
2.42
8.36
3.66
2.9
11.71
12.88
13.12
14.68
14.28
21.23
28.26
33.03
Basic EPS, GAAP
2.57
-5.56
-1.02
-0.27
2.92
2.6
-0.85
2.08
-1.63
0.21
6.02
4.54
6.91
12.71
1.69
-31.58
-29.64
Free Cash Flow per Basic Share
- -
- -
0.98
1.01
0.41
0.21
1.06
3.57
2.03
1.52
5.02
5.58
6
6.69
6.41
9.92
- -
Dividend per Share
10.84
15.67
16.85
17.08
17.28
19.51
28.93
27.69
28.49
42.12
52.56
55.09
64.65
77.04
99.54
122.04
142.51
Book Value per Share
10.84
15.67
16.85
17.08
17.28
19.51
28.93
27.69
28.49
42.12
51.66
53.64
62.64
74.87
97.18
119.87
139.94
Tangible Book Value per Share
50
58
63
66
72
71
74
79
80
82
86
86
86
86
89
91
93
Basic Weighted Avg Shares
3,211
4,029
4,651
4,377
4,244
4,702
6,547
6,949
7,654
10,248
12,214
14,258
13,857
12,713
15,779
23,276
24,849
Sales/Revenue/Turnover
1.19
3.33
4.51
1.37
0.74
3.91
10.55
5.22
2.38
11.61
12.79
9.68
8.47
10.83
12.11
14.01
16.02
Operating Margin (%)
95
99
117
117
149
156
162
158
160
277
414
520
536
470
509
672
659
Depreciation Expense
51
168
131
39
15
172
620
290
233
964
1,111
1,133
1,264
1,232
1,893
2,572
3,062
Net Income, GAAP
3.4
7.94
26.17
38.63
77.89
27.43
15.04
18.88
21.34
20.11
19.88
18.82
20.97
20.96
18.37
17.69
19.68
Effective Tax Rate (%)
1.6
4.18
2.83
0.89
0.37
3.67
9.47
4.18
3.04
9.41
9.1
7.94
9.12
9.69
12
11.05
12.32
Profit Margin (%)
-5
328
167
136
151
267
1,130
827
843
1,775
3,336
3,309
2,800
3,866
5,778
6,064
11,169
Working Capital
5
139
- -
- -
88
38
170
- -
- -
268
956
1,307
313
959
1,720
2,100
6,679
LT Debt
615
992
1,122
1,241
1,261
1,430
2,292
2,202
2,309
3,524
4,626
4,909
5,810
6,866
9,288
11,494
13,853
Total Equity
5.21
11.79
10.75
2.12
0.37
7.57
27.1
11.46
5.03
25.79
24.7
17.49
12.4
13.22
15.41
18.79
18.18
Return on Invested Capital (%)
9.67
17.45
10.37
3.22
1.13
10.04
29.58
11.53
8.91
27.46
22.62
18.25
17.73
15.82
19.15
17.96
17.14
Return on Capital (%)
9.5
21.12
12.61
3.36
1.26
13.01
33.75
13.01
10.39
33.21
27.44
24.26
24.51
20.19
24.27
25.66
28.29
Return on Common Equity (%)

Capital Structure

FRC

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
2,751
1,650
2,275
LT Borrowings
2,021
6,519
6,498
LT Finance Leases
79
170
180
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
91
92
93
Market Capitalization
91,733
80,494
94,008

Working Capital

FRC

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
18,587
24,498
24,477
Cash, Cash Equivalents & STI
1,560
5,549
4,717
Accounts Receivable, Net
10,068
10,278
10,905
Inventories
6,057
7,536
7,690
Total Current Liabilities
12,523
12,328
13,308
Payables & Accruals
- -
- -
- -
ST Debt
2,751
1,650
2,275
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
24.67%
20.33%
23.75%
Free Cash Flow
10.5%
-395.86%
-2,004.59%
Net Income, GAAP
61.64%
20.1%
35.9%
Sales/Revenue/Turnover
18.59%
15.46%
47.52%
Total Cash Common Dividend
94.38%
17.46%
58.02%

Quarterly Revenue

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
3,152
4,283
4,219
4,125
15,779
2025
4,415
5,306
- -
7,597
23,276
2026
8,552
8,700
- -
- -
- -

Quarterly Earnings Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
4.51
7.24
4.43
- -
21.23
2025
5.66
1.75
- -
- -
28.26
2026
12.61
10.41
- -
- -
- -

Quarterly Dividends Per Share

FRC

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
6.41
2025
- -
- -
- -
- -
9.92
2026
- -
- -
- -
- -
- -
Similar Companies
RDARS Inc. (RDRSF)
IonQ, Inc. (IONQ)
Western Digital Corporation (0QZF.L)
Sarcos Technology and Robotics Corporation (STRCW)
Advantech Co., Ltd. (2395.TW)
Shenzhen ESUN Display Co.,Ltd (002751.SZ)
Business
Auras Technology Co., Ltd. (3324.TWO) manufactures, processes and retails electronic materials and computer cooling modules principally for servers, notebooks, PCs, graphics cards and related applications; the company offers cooling solutions including Al-GPU, CPU and switch server coolers, gaming, commercial and consumer notebook cooling modules, industrial PC/VGA robust cooling systems, graphics card coolers, motherboard cooling, smartphone/tablet thermal modules and electric vehicle cooling products. Founded in 1998 and headquartered in New Taipei City, Taiwan, Auras operates manufacturing facilities in China, Taiwan and Ireland, with sales extending to Singapore, the United States and other international markets; it serves major clients such as MSI, Dell, HP, Asustek and Apple across notebook/desktop (NB/DT), graphics card/gaming PC, server, smartphone and other segments. The company maintains top-three status among Taiwan thermal solution providers, with server sales comprising 45% of 1H25 revenue (up from 39% in 2024), driven by liquid cooling solutions that reached 23% of 2Q25 sales (versus 17% in 1Q25) for clients including Supermicro, Lenovo, Amazon Web Services, Meta and Oracle; management guides 3Q25 sales growth at high-single-digits QoQ, peaking in 4Q25, with full-year 2025 sales expansion of 35-40% YoY on server weighting nearing 50% and liquid cooling projected at 28-30%, though tempered by NT dollar strength and delayed GB300 ramp-up into 2026. In 2Q25, Auras reported sales of NT$5.3 billion (up 20% QoQ, 24% YoY), gross margin of 26.1% and operating margin of 11.9%, with liquid cooling and server growth offsetting forex impacts; the firm anticipates server sales YoY growth of 70-75% in 2025 and 55-60% in 2026 (weighting 60%), alongside new 2025 product rollouts enhancing margins to 14.5% in 2024 and 17.4% in 2025.