End-of-day quote
Taipei Exchange
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
103.5
TWD
|
+4.23%
|
|
+6.70%
|
+44.76%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
16,834
|
17,616
|
36,127
|
22,247
|
27,955
|
40,467
|
-
|
Enterprise Value (EV)
1 |
16,834
|
17,616
|
36,127
|
22,247
|
27,955
|
40,467
|
40,467
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.35
x
|
0.42
x
|
0.72
x
|
0.45
x
|
0.71
x
|
0.95
x
|
0.86
x
|
EV / Revenue
|
0.35
x
|
0.42
x
|
0.72
x
|
0.45
x
|
0.71
x
|
0.95
x
|
0.86
x
|
EV / EBITDA
|
6.36
x
|
5.91
x
|
9.05
x
|
4.66
x
|
11.5
x
|
11.6
x
|
10.4
x
|
EV / FCF
|
4.82
x
|
7.9
x
|
-10.4
x
|
6.7
x
|
-
|
38.7
x
|
-
|
FCF Yield
|
20.7%
|
12.7%
|
-9.59%
|
14.9%
|
-
|
2.58%
|
-
|
Price to Book
|
0.79
x
|
0.77
x
|
1.63
x
|
0.98
x
|
1.19
x
|
1.65
x
|
-
|
Nbr of stocks (in thousands)
|
434,423
|
434,423
|
390,981
|
390,981
|
390,981
|
390,981
|
-
|
Reference price
2 |
38.75
|
40.55
|
92.40
|
56.90
|
71.50
|
103.5
|
103.5
|
Announcement Date
|
2/17/20
|
2/8/21
|
2/15/22
|
2/14/23
|
3/4/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
48,711
|
42,438
|
49,833
|
49,783
|
39,492
|
42,723
|
46,793
|
EBITDA
1 |
2,649
|
2,979
|
3,990
|
4,772
|
2,424
|
3,495
|
3,882
|
EBIT
1 |
1,201
|
692.1
|
1,646
|
2,151
|
930.7
|
1,301
|
1,658
|
Operating Margin
|
2.47%
|
1.63%
|
3.3%
|
4.32%
|
2.36%
|
3.05%
|
3.54%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,492
|
2,230
|
-3,464
|
3,321
|
-
|
1,046
|
-
|
FCF margin
|
7.17%
|
5.25%
|
-6.95%
|
6.67%
|
-
|
2.45%
|
-
|
FCF Conversion (EBITDA)
|
131.85%
|
74.86%
|
-
|
69.6%
|
-
|
29.93%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/17/20
|
2/8/21
|
2/15/22
|
2/14/23
|
3/4/24
|
-
|
-
|
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 |
15,115
|
13,138
|
12,571
|
12,903
|
11,171
|
9,571
|
9,633
|
10,400
|
9,888
|
9,120
|
10,420
|
11,986
|
12,415
|
10,615
|
11,385
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
566
|
324
|
684.7
|
773.5
|
368.4
|
64.06
|
193.7
|
472.8
|
200.1
|
-28.38
|
262.5
|
552.5
|
627
|
134
|
363
|
Operating Margin
|
3.74%
|
2.47%
|
5.45%
|
5.99%
|
3.3%
|
0.67%
|
2.01%
|
4.55%
|
2.02%
|
-0.31%
|
2.52%
|
4.61%
|
5.05%
|
1.26%
|
3.19%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/15/22
|
4/26/22
|
7/26/22
|
11/2/22
|
2/14/23
|
4/25/23
|
8/1/23
|
10/31/23
|
3/4/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3,492
|
2,230
|
-3,464
|
3,321
|
-
|
1,046
|
-
|
ROE (net income / shareholders' equity)
|
5.29%
|
7.05%
|
9.02%
|
9.57%
|
6.02%
|
5.26%
|
5.72%
|
ROA (Net income/ Total Assets)
|
2.37%
|
3.23%
|
3.39%
|
4.02%
|
2.5%
|
2.4%
|
2.6%
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
49.20
|
52.70
|
56.70
|
58.10
|
60.10
|
62.70
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,539
|
1,139
|
1,325
|
1,584
|
1,551
|
1,500
|
1,500
|
Capex / Sales
|
3.16%
|
2.68%
|
2.66%
|
3.18%
|
3.93%
|
3.51%
|
3.21%
|
Announcement Date
|
2/17/20
|
2/8/21
|
2/15/22
|
2/14/23
|
3/4/24
|
-
|
-
|
Last Close Price
103.5
TWD Average target price
83
TWD Spread / Average Target -19.81% Consensus |
1st Jan change
|
Capi.
|
---|
| +44.76% | 1.2B | | +15.82% | 114B | | -1.36% | 30.2B | | +11.79% | 22.11B | | -9.01% | 19.33B | | -9.77% | 16.87B | | +17.23% | 16.46B | | -2.28% | 11.98B | | +2.23% | 11.24B | | +15.09% | 8.73B |
Other Electronic Equipment & Parts
|