End-of-day quote
Taiwan S.E.
06:00:00 2024-05-16 pm EDT
|
5-day change
|
1st Jan Change
|
432
TWD
|
+1.89%
|
|
+3.47%
|
-15.13%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
40,617
|
89,218
|
295,874
|
140,272
|
122,333
|
109,018
|
-
|
-
|
Enterprise Value (EV)
1 |
36,681
|
85,252
|
287,070
|
132,227
|
116,055
|
100,249
|
99,158
|
96,170
|
P/E ratio
|
29.1
x
|
45.9
x
|
90.2
x
|
40.8
x
|
33.7
x
|
26.3
x
|
24.3
x
|
20.3
x
|
Yield
|
3.1%
|
1.33%
|
0.8%
|
-
|
2.95%
|
3.11%
|
3.2%
|
3.83%
|
Capitalization / Revenue
|
0.78
x
|
1.33
x
|
3.35
x
|
1.36
x
|
1.12
x
|
0.91
x
|
0.82
x
|
0.75
x
|
EV / Revenue
|
0.71
x
|
1.27
x
|
3.25
x
|
1.28
x
|
1.06
x
|
0.84
x
|
0.75
x
|
0.66
x
|
EV / EBITDA
|
15.8
x
|
28.1
x
|
57.5
x
|
24.5
x
|
20.8
x
|
16.9
x
|
14.8
x
|
12.5
x
|
EV / FCF
|
13.9
x
|
29
x
|
56
x
|
49.4
x
|
49.4
x
|
25.3
x
|
23.9
x
|
19.6
x
|
FCF Yield
|
7.2%
|
3.44%
|
1.78%
|
2.02%
|
2.03%
|
3.95%
|
4.19%
|
5.11%
|
Price to Book
|
6.6
x
|
12.9
x
|
33.8
x
|
14.3
x
|
12.1
x
|
9.23
x
|
8.41
x
|
7.54
x
|
Nbr of stocks (in thousands)
|
240,341
|
240,341
|
240,341
|
240,341
|
240,340
|
252,357
|
-
|
-
|
Reference price
2 |
169.0
|
371.2
|
1,231
|
583.6
|
509.0
|
432.0
|
432.0
|
432.0
|
Announcement Date
|
2/11/20
|
2/17/21
|
2/16/22
|
2/17/23
|
2/16/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
51,830
|
67,198
|
88,397
|
103,436
|
109,243
|
119,526
|
132,184
|
145,410
|
EBITDA
1 |
2,329
|
3,034
|
4,992
|
5,393
|
5,593
|
5,923
|
6,685
|
7,667
|
EBIT
1 |
1,656
|
2,219
|
4,042
|
4,285
|
4,385
|
4,724
|
5,190
|
6,062
|
Operating Margin
|
3.19%
|
3.3%
|
4.57%
|
4.14%
|
4.01%
|
3.95%
|
3.93%
|
4.17%
|
Earnings before Tax (EBT)
1 |
1,721
|
2,391
|
4,085
|
4,312
|
4,440
|
4,813
|
5,202
|
5,831
|
Net income
1 |
1,394
|
1,943
|
3,280
|
3,435
|
3,628
|
3,850
|
4,085
|
4,665
|
Net margin
|
2.69%
|
2.89%
|
3.71%
|
3.32%
|
3.32%
|
3.22%
|
3.09%
|
3.21%
|
EPS
2 |
5.798
|
8.083
|
13.65
|
14.29
|
15.10
|
16.43
|
17.77
|
21.28
|
Free Cash Flow
1 |
2,640
|
2,936
|
5,122
|
2,675
|
2,351
|
3,957
|
4,152
|
4,911
|
FCF margin
|
5.09%
|
4.37%
|
5.79%
|
2.59%
|
2.15%
|
3.31%
|
3.14%
|
3.38%
|
FCF Conversion (EBITDA)
|
113.35%
|
96.75%
|
102.61%
|
49.6%
|
42.03%
|
66.81%
|
62.1%
|
64.06%
|
FCF Conversion (Net income)
|
189.38%
|
151.07%
|
156.15%
|
77.89%
|
64.79%
|
102.78%
|
101.63%
|
105.28%
|
Dividend per Share
2 |
5.245
|
4.953
|
9.848
|
-
|
15.00
|
13.45
|
13.81
|
16.56
|
Announcement Date
|
2/11/20
|
2/17/21
|
2/16/22
|
2/17/23
|
2/16/24
|
-
|
-
|
-
|
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 |
26,870
|
22,937
|
25,138
|
23,558
|
31,803
|
25,120
|
26,212
|
25,075
|
32,836
|
26,878
|
28,764
|
27,794
|
36,103
|
30,321
|
31,898
|
EBITDA
1 |
-
|
-
|
1,224
|
1,065
|
1,617
|
1,377
|
1,290
|
1,221
|
1,705
|
1,456
|
1,427
|
1,334
|
1,851
|
1,615
|
-
|
EBIT
1 |
1,136
|
1,039
|
1,019
|
878.1
|
1,349
|
1,092
|
1,001
|
913.2
|
1,379
|
1,117
|
1,065
|
1,000
|
1,526
|
1,221
|
1,225
|
Operating Margin
|
4.23%
|
4.53%
|
4.05%
|
3.73%
|
4.24%
|
4.35%
|
3.82%
|
3.64%
|
4.2%
|
4.16%
|
3.7%
|
3.6%
|
4.23%
|
4.03%
|
3.84%
|
Earnings before Tax (EBT)
1 |
1,142
|
1,030
|
1,045
|
940.7
|
1,296
|
1,112
|
1,039
|
936.1
|
1,353
|
1,137
|
1,085
|
1,024
|
1,550
|
1,227
|
1,248
|
Net income
1 |
916.5
|
825.5
|
832.1
|
756.4
|
1,021
|
888.4
|
842.9
|
750
|
1,147
|
909
|
868
|
819.4
|
1,240
|
981.5
|
998
|
Net margin
|
3.41%
|
3.6%
|
3.31%
|
3.21%
|
3.21%
|
3.54%
|
3.22%
|
2.99%
|
3.49%
|
3.38%
|
3.02%
|
2.95%
|
3.43%
|
3.24%
|
3.13%
|
EPS
2 |
3.818
|
3.432
|
3.464
|
3.145
|
4.245
|
3.700
|
3.500
|
3.120
|
4.780
|
3.780
|
3.680
|
3.472
|
5.272
|
4.080
|
4.150
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.00
|
-
|
-
|
-
|
10.25
|
-
|
-
|
-
|
Announcement Date
|
2/16/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/17/23
|
4/28/23
|
7/28/23
|
11/7/23
|
2/16/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
3,936
|
3,966
|
8,804
|
8,044
|
6,278
|
8,769
|
9,860
|
12,848
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,640
|
2,936
|
5,122
|
2,675
|
2,351
|
3,957
|
4,152
|
4,911
|
ROE (net income / shareholders' equity)
|
22.7%
|
29.7%
|
41.8%
|
37%
|
36.4%
|
35.4%
|
36.7%
|
40.1%
|
ROA (Net income/ Total Assets)
|
10.4%
|
12%
|
16.1%
|
13.9%
|
13.3%
|
12.4%
|
12.9%
|
13.4%
|
Assets
1 |
13,413
|
16,208
|
20,412
|
24,678
|
27,331
|
30,979
|
31,608
|
34,813
|
Book Value Per Share
2 |
25.60
|
28.80
|
36.40
|
40.80
|
42.00
|
46.80
|
51.40
|
57.30
|
Cash Flow per Share
2 |
-
|
15.50
|
23.80
|
22.20
|
15.20
|
23.20
|
24.50
|
-
|
Capex
1 |
260
|
790
|
599
|
2,657
|
1,313
|
1,495
|
1,568
|
1,000
|
Capex / Sales
|
0.5%
|
1.18%
|
0.68%
|
2.57%
|
1.2%
|
1.25%
|
1.19%
|
0.69%
|
Announcement Date
|
2/11/20
|
2/17/21
|
2/16/22
|
2/17/23
|
2/16/24
|
-
|
-
|
-
|
Average target price
467.1
TWD Spread / Average Target +8.13% Consensus |