End-of-day quote
Taiwan S.E.
06:00:00 2024-07-09 pm EDT
|
5-day change
|
1st Jan Change
|
151
TWD
|
-0.66%
|
|
-0.66%
|
-3.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,526
|
24,191
|
23,702
|
24,887
|
23,109
|
22,369
|
-
|
-
|
Enterprise Value (EV)
1 |
25,629
|
23,270
|
20,277
|
20,097
|
18,362
|
17,280
|
16,810
|
16,460
|
P/E ratio
|
20.2
x
|
19.1
x
|
18.3
x
|
17.2
x
|
16
x
|
14.2
x
|
15.1
x
|
14.6
x
|
Yield
|
3.33%
|
3.61%
|
3.81%
|
4.11%
|
3.91%
|
4.97%
|
4.67%
|
4.83%
|
Capitalization / Revenue
|
2.87
x
|
2.64
x
|
2.42
x
|
2.4
x
|
2.17
x
|
1.94
x
|
1.87
x
|
1.77
x
|
EV / Revenue
|
2.77
x
|
2.54
x
|
2.07
x
|
1.93
x
|
1.73
x
|
1.5
x
|
1.41
x
|
1.3
x
|
EV / EBITDA
|
9.66
x
|
8.56
x
|
7.4
x
|
6.7
x
|
6.21
x
|
5.72
x
|
5.25
x
|
4.89
x
|
EV / FCF
|
16.6
x
|
15.5
x
|
8.94
x
|
8.03
x
|
9.5
x
|
11.3
x
|
-
|
-
|
FCF Yield
|
6.01%
|
6.47%
|
11.2%
|
12.5%
|
10.5%
|
8.86%
|
-
|
-
|
Price to Book
|
4.3
x
|
3.65
x
|
2.63
x
|
2.6
x
|
2.32
x
|
2.01
x
|
1.76
x
|
1.69
x
|
Nbr of stocks (in thousands)
|
136,032
|
136,286
|
148,137
|
148,137
|
148,137
|
148,137
|
-
|
-
|
Reference price
2 |
195.0
|
177.5
|
160.0
|
168.0
|
156.0
|
151.0
|
151.0
|
151.0
|
Announcement Date
|
2/24/20
|
2/26/21
|
2/24/22
|
2/23/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,239
|
9,168
|
9,798
|
10,391
|
10,635
|
11,526
|
11,942
|
12,621
|
EBITDA
1 |
2,654
|
2,720
|
2,739
|
3,001
|
2,956
|
3,019
|
3,202
|
3,366
|
EBIT
1 |
2,335
|
2,305
|
2,312
|
2,552
|
2,497
|
2,701
|
2,616
|
2,712
|
Operating Margin
|
25.27%
|
25.14%
|
23.59%
|
24.56%
|
23.47%
|
23.43%
|
21.9%
|
21.49%
|
Earnings before Tax (EBT)
1 |
2,440
|
2,378
|
2,415
|
2,688
|
2,661
|
2,942
|
-
|
-
|
Net income
1 |
1,309
|
1,272
|
1,300
|
1,457
|
1,453
|
1,646
|
-
|
-
|
Net margin
|
14.17%
|
13.87%
|
13.27%
|
14.02%
|
13.66%
|
14.28%
|
-
|
-
|
EPS
2 |
9.630
|
9.290
|
8.760
|
9.780
|
9.740
|
10.62
|
10.02
|
10.37
|
Free Cash Flow
1 |
1,541
|
1,505
|
2,267
|
2,504
|
1,932
|
1,531
|
-
|
-
|
FCF margin
|
16.68%
|
16.42%
|
23.14%
|
24.09%
|
18.17%
|
13.28%
|
-
|
-
|
FCF Conversion (EBITDA)
|
58.07%
|
55.35%
|
82.77%
|
83.42%
|
65.36%
|
50.71%
|
-
|
-
|
FCF Conversion (Net income)
|
117.73%
|
118.35%
|
174.33%
|
171.83%
|
133.01%
|
93.04%
|
-
|
-
|
Dividend per Share
2 |
6.500
|
6.400
|
6.100
|
6.900
|
6.100
|
7.500
|
7.049
|
7.296
|
Announcement Date
|
2/24/20
|
2/26/21
|
2/24/22
|
2/23/23
|
2/27/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
2,919
|
2,053
|
2,722
|
2,492
|
3,124
|
2,220
|
2,665
|
2,551
|
3,200
|
2,348
|
2,898
|
2,812
|
3,596
|
EBITDA
|
875.6
|
-
|
780.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
767.7
|
421.8
|
668.4
|
639
|
822.5
|
478.2
|
562.1
|
634
|
822.3
|
436.3
|
717
|
646
|
943
|
Operating Margin
|
26.3%
|
20.55%
|
24.55%
|
25.64%
|
26.33%
|
21.54%
|
21.09%
|
24.86%
|
25.69%
|
18.59%
|
24.74%
|
22.97%
|
26.22%
|
Earnings before Tax (EBT)
1 |
802
|
447.8
|
701.5
|
672.1
|
866.4
|
510.6
|
606.4
|
681.4
|
862.2
|
485.2
|
738
|
667
|
964
|
Net income
1 |
440
|
235.7
|
385
|
364.8
|
471.5
|
279.8
|
337.9
|
366.7
|
468.3
|
257.9
|
407
|
370
|
545
|
Net margin
|
15.08%
|
11.48%
|
14.14%
|
14.64%
|
15.09%
|
12.6%
|
12.68%
|
14.38%
|
14.63%
|
10.99%
|
14.04%
|
13.16%
|
15.16%
|
EPS
2 |
2.950
|
1.580
|
2.590
|
2.450
|
3.160
|
1.880
|
2.280
|
2.470
|
3.130
|
1.730
|
2.750
|
2.500
|
3.680
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/12/22
|
8/11/22
|
11/8/22
|
2/23/23
|
5/10/23
|
8/10/23
|
11/10/23
|
2/27/24
|
5/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
897
|
921
|
3,425
|
4,790
|
4,748
|
5,089
|
5,559
|
5,908
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,541
|
1,505
|
2,267
|
2,504
|
1,932
|
1,531
|
-
|
-
|
ROE (net income / shareholders' equity)
|
22%
|
19.9%
|
16.7%
|
15.7%
|
14.9%
|
12%
|
12%
|
11.9%
|
ROA (Net income/ Total Assets)
|
11.9%
|
10.4%
|
9.57%
|
10%
|
9.51%
|
11.3%
|
-
|
-
|
Assets
1 |
11,004
|
12,231
|
13,582
|
14,557
|
15,282
|
14,562
|
-
|
-
|
Book Value Per Share
2 |
45.40
|
48.60
|
60.90
|
64.60
|
67.40
|
75.00
|
85.60
|
89.40
|
Cash Flow per Share
2 |
15.90
|
19.90
|
17.10
|
20.10
|
17.00
|
12.20
|
14.10
|
13.80
|
Capex
1 |
630
|
1,214
|
275
|
487
|
587
|
617
|
647
|
680
|
Capex / Sales
|
6.82%
|
13.24%
|
2.81%
|
4.68%
|
5.52%
|
5.35%
|
5.42%
|
5.39%
|
Announcement Date
|
2/24/20
|
2/26/21
|
2/24/22
|
2/23/23
|
2/27/24
|
-
|
-
|
-
|
Average target price
175.7
TWD Spread / Average Target +16.34% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.21% | 685M | | +15.98% | 8.31B | | -0.43% | 7.18B | | -23.88% | 4.48B | | -8.61% | 3.62B | | -23.84% | 3.03B | | -16.60% | 1.14B | | -35.06% | 991M | | -3.40% | 934M | | -19.18% | 825M |
Special Foods & Wellbeing Products
|