End-of-day quote
Taiwan S.E.
06:00:00 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
71.3
TWD
|
+0.42%
|
|
-2.60%
|
+0.85%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
53,751
|
51,844
|
52,142
|
53,036
|
84,262
|
84,977
|
-
|
Enterprise Value (EV)
1 |
58,088
|
56,432
|
58,170
|
55,926
|
86,415
|
84,314
|
78,228
|
P/E ratio
|
14.1
x
|
11.1
x
|
10.2
x
|
6.63
x
|
20.2
x
|
13.9
x
|
11.2
x
|
Yield
|
2.66%
|
3.45%
|
4.11%
|
6.07%
|
2.12%
|
3.11%
|
3.67%
|
Capitalization / Revenue
|
0.96
x
|
0.86
x
|
0.83
x
|
0.69
x
|
1.26
x
|
1.1
x
|
1.03
x
|
EV / Revenue
|
1.03
x
|
0.93
x
|
0.92
x
|
0.73
x
|
1.29
x
|
1.09
x
|
0.95
x
|
EV / EBITDA
|
5.79
x
|
5.26
x
|
5.13
x
|
3.67
x
|
8
x
|
6.43
x
|
4.95
x
|
EV / FCF
|
17.2
x
|
26.2
x
|
402
x
|
8.68
x
|
22.5
x
|
15
x
|
12.3
x
|
FCF Yield
|
5.83%
|
3.82%
|
0.25%
|
11.5%
|
4.44%
|
6.67%
|
8.13%
|
Price to Book
|
2.09
x
|
1.78
x
|
1.61
x
|
1.37
x
|
2.15
x
|
1.99
x
|
1.79
x
|
Nbr of stocks (in thousands)
|
1,191,821
|
1,191,821
|
1,191,821
|
1,191,821
|
1,191,821
|
1,191,821
|
-
|
Reference price
2 |
45.10
|
43.50
|
43.75
|
44.50
|
70.70
|
71.30
|
71.30
|
Announcement Date
|
3/12/20
|
3/12/21
|
3/14/22
|
3/13/23
|
3/12/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
56,175
|
60,517
|
63,054
|
76,419
|
67,079
|
77,486
|
82,128
|
EBITDA
1 |
10,026
|
10,731
|
11,344
|
15,258
|
10,804
|
13,118
|
15,806
|
EBIT
1 |
6,144
|
6,638
|
6,815
|
10,122
|
5,219
|
7,433
|
9,649
|
Operating Margin
|
10.94%
|
10.97%
|
10.81%
|
13.25%
|
7.78%
|
9.59%
|
11.75%
|
Earnings before Tax (EBT)
1 |
5,567
|
6,252
|
6,731
|
10,136
|
5,272
|
7,817
|
11,152
|
Net income
1 |
3,822
|
4,665
|
5,140
|
8,001
|
4,168
|
5,947
|
7,590
|
Net margin
|
6.8%
|
7.71%
|
8.15%
|
10.47%
|
6.21%
|
7.68%
|
9.24%
|
EPS
2 |
3.190
|
3.910
|
4.290
|
6.710
|
3.500
|
5.126
|
6.367
|
Free Cash Flow
1 |
3,387
|
2,156
|
144.6
|
6,440
|
3,837
|
5,622
|
6,364
|
FCF margin
|
6.03%
|
3.56%
|
0.23%
|
8.43%
|
5.72%
|
7.26%
|
7.75%
|
FCF Conversion (EBITDA)
|
33.78%
|
20.09%
|
1.27%
|
42.21%
|
35.51%
|
42.86%
|
40.26%
|
FCF Conversion (Net income)
|
88.61%
|
46.21%
|
2.81%
|
80.49%
|
92.05%
|
94.53%
|
83.84%
|
Dividend per Share
2 |
1.200
|
1.500
|
1.800
|
2.700
|
1.500
|
2.220
|
2.617
|
Announcement Date
|
3/12/20
|
3/12/21
|
3/14/22
|
3/13/23
|
3/12/24
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
19,735
|
17,549
|
16,333
|
21,692
|
20,846
|
13,496
|
13,864
|
19,592
|
20,127
|
15,557
|
16,800
|
21,959
|
23,170
|
16,861
|
17,424
|
EBITDA
1 |
3,808
|
3,641
|
3,071
|
4,185
|
4,361
|
2,205
|
1,925
|
3,157
|
3,517
|
2,382
|
2,441
|
4,353
|
4,755
|
-
|
-
|
EBIT
1 |
2,593
|
2,402
|
1,811
|
2,896
|
3,013
|
837.6
|
542.1
|
1,756
|
2,083
|
939.5
|
1,462
|
2,415
|
2,665
|
1,479
|
1,623
|
Operating Margin
|
13.14%
|
13.68%
|
11.09%
|
13.35%
|
14.45%
|
6.21%
|
3.91%
|
8.96%
|
10.35%
|
6.04%
|
8.7%
|
11%
|
11.5%
|
8.77%
|
9.32%
|
Earnings before Tax (EBT)
1 |
2,629
|
2,602
|
1,674
|
3,275
|
2,585
|
653.4
|
594.1
|
2,179
|
1,846
|
1,273
|
1,460
|
2,420
|
2,664
|
1,917
|
2,054
|
Net income
1 |
2,027
|
1,886
|
1,440
|
2,513
|
2,162
|
357.7
|
599.9
|
1,680
|
1,531
|
992.9
|
1,154
|
1,911
|
2,104
|
1,514
|
1,623
|
Net margin
|
10.27%
|
10.75%
|
8.82%
|
11.58%
|
10.37%
|
2.65%
|
4.33%
|
8.57%
|
7.61%
|
6.38%
|
6.87%
|
8.7%
|
9.08%
|
8.98%
|
9.31%
|
EPS
2 |
1.690
|
1.580
|
1.200
|
2.100
|
1.810
|
0.3000
|
0.5000
|
1.410
|
1.290
|
0.8300
|
0.9700
|
1.600
|
1.770
|
0.9524
|
1.046
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/14/22
|
5/12/22
|
8/5/22
|
11/11/22
|
3/13/23
|
5/11/23
|
8/10/23
|
11/10/23
|
3/12/24
|
5/10/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
4,336
|
4,588
|
6,028
|
2,890
|
2,153
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
663
|
6,749
|
Leverage (Debt/EBITDA)
|
0.4325
x
|
0.4276
x
|
0.5314
x
|
0.1894
x
|
0.1993
x
|
-
|
-
|
Free Cash Flow
1 |
3,387
|
2,156
|
145
|
6,440
|
3,837
|
5,622
|
6,364
|
ROE (net income / shareholders' equity)
|
15.5%
|
17%
|
16.7%
|
22.5%
|
10.7%
|
14.4%
|
16.4%
|
ROA (Net income/ Total Assets)
|
6.43%
|
7.31%
|
7.43%
|
10.5%
|
5.25%
|
6.5%
|
8.32%
|
Assets
1 |
59,460
|
63,824
|
69,194
|
75,908
|
79,466
|
91,494
|
91,281
|
Book Value Per Share
2 |
21.60
|
24.50
|
27.20
|
32.50
|
32.90
|
35.90
|
39.80
|
Cash Flow per Share
2 |
6.440
|
7.200
|
7.500
|
11.40
|
8.730
|
9.120
|
10.40
|
Capex
1 |
4,321
|
6,458
|
8,831
|
7,234
|
6,614
|
6,319
|
6,554
|
Capex / Sales
|
7.69%
|
10.67%
|
14.01%
|
9.47%
|
9.86%
|
8.16%
|
7.98%
|
Announcement Date
|
3/12/20
|
3/12/21
|
3/14/22
|
3/13/23
|
3/12/24
|
-
|
-
|
Last Close Price
71.3
TWD Average target price
79.75
TWD Spread / Average Target +11.85% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.85% | 2.62B | | +25.62% | 62.55B | | -19.22% | 14.57B | | +37.72% | 9.8B | | +48.06% | 8.65B | | +4.55% | 8.64B | | -4.30% | 8.68B | | -7.67% | 7.99B | | +32.17% | 6.64B | | -17.32% | 6.49B |
Integrated Circuits
|