End-of-day quote
Taiwan S.E.
06:00:00 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
27.5
TWD
|
0.00%
|
|
+1.66%
|
+23.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
267,800
|
234,600
|
279,716
|
306,280
|
304,915
|
375,176
|
-
|
-
|
Enterprise Value (EV)
1 |
267,800
|
234,600
|
279,716
|
306,280
|
304,915
|
375,176
|
375,176
|
375,176
|
P/E ratio
|
16.8
x
|
27.2
x
|
16.3
x
|
17.7
x
|
14.1
x
|
17
x
|
17.3
x
|
18.7
x
|
Yield
|
2.55%
|
1.45%
|
3.68%
|
-
|
-
|
3.24%
|
3.05%
|
2.95%
|
Capitalization / Revenue
|
5.73
x
|
5.87
x
|
5.48
x
|
5.82
x
|
5.11
x
|
6.06
x
|
6.16
x
|
5.88
x
|
EV / Revenue
|
5.73
x
|
5.87
x
|
5.48
x
|
5.82
x
|
5.11
x
|
6.06
x
|
6.16
x
|
5.88
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.42
x
|
1.24
x
|
1.39
x
|
1.66
x
|
1.47
x
|
1.73
x
|
1.65
x
|
1.58
x
|
Nbr of stocks (in thousands)
|
13,642,746
|
13,642,746
|
13,642,746
|
13,642,746
|
13,642,746
|
13,642,746
|
-
|
-
|
Reference price
2 |
19.63
|
17.20
|
20.50
|
22.45
|
22.35
|
27.50
|
27.50
|
27.50
|
Announcement Date
|
3/30/20
|
3/10/21
|
3/11/22
|
3/15/23
|
3/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
46,704
|
39,945
|
51,037
|
52,593
|
59,624
|
61,958
|
60,886
|
63,791
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
20,105
|
13,253
|
22,281
|
24,327
|
28,834
|
29,296
|
28,005
|
27,250
|
Operating Margin
|
43.05%
|
33.18%
|
43.66%
|
46.25%
|
48.36%
|
47.28%
|
46%
|
42.72%
|
Earnings before Tax (EBT)
1 |
18,696
|
11,203
|
19,535
|
20,993
|
26,195
|
26,876
|
24,848
|
24,322
|
Net income
1 |
15,955
|
8,662
|
17,204
|
17,308
|
21,618
|
22,076
|
21,670
|
20,108
|
Net margin
|
34.16%
|
21.68%
|
33.71%
|
32.91%
|
36.26%
|
35.63%
|
35.59%
|
31.52%
|
EPS
2 |
1.169
|
0.6313
|
1.257
|
1.270
|
1.580
|
1.618
|
1.589
|
1.474
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4999
|
0.2497
|
0.7544
|
-
|
-
|
0.8900
|
0.8401
|
0.8106
|
Announcement Date
|
3/30/20
|
3/10/21
|
3/11/22
|
3/15/23
|
3/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
12,474
|
13,340
|
16,028
|
14,270
|
14,938
|
16,316
|
14,456
|
15,343
|
14,538
|
13,830
|
14,616
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
4,561
|
5,161
|
6,827
|
6,067
|
6,715
|
7,047
|
5,845
|
6,536
|
5,736
|
5,477
|
5,927
|
Net income
1 |
3,694
|
4,290
|
5,910
|
5,000
|
5,506
|
5,634
|
5,378
|
6,014
|
5,277
|
5,039
|
5,453
|
Net margin
|
29.62%
|
32.16%
|
36.87%
|
35.04%
|
36.86%
|
34.53%
|
37.2%
|
39.2%
|
36.3%
|
36.44%
|
37.31%
|
EPS
2 |
0.2708
|
0.3100
|
0.4300
|
0.3700
|
0.4000
|
0.4100
|
0.3900
|
0.4400
|
0.3900
|
0.3700
|
0.4000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/30/22
|
8/31/22
|
11/28/22
|
5/26/23
|
8/29/23
|
5/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.79%
|
4.58%
|
8.82%
|
8.98%
|
11%
|
10.4%
|
9.16%
|
8.66%
|
ROA (Net income/ Total Assets)
|
0.59%
|
0.3%
|
0.52%
|
0.49%
|
0.58%
|
0.55%
|
0.51%
|
0.44%
|
Assets
1 |
2,707,955
|
2,887,333
|
3,308,462
|
3,532,315
|
3,749,661
|
4,021,200
|
4,232,397
|
4,580,353
|
Book Value Per Share
2 |
13.80
|
13.90
|
14.70
|
13.60
|
15.20
|
15.90
|
16.60
|
17.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/30/20
|
3/10/21
|
3/11/22
|
3/15/23
|
3/14/24
|
-
|
-
|
-
|
Last Close Price
27.5
TWD Average target price
22.8
TWD Spread / Average Target -17.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +23.04% | 11.53B | | +23.55% | 325B | | +16.75% | 276B | | +14.87% | 192B | | +20.43% | 184B | | +17.79% | 177B | | +5.60% | 159B | | +13.12% | 157B | | +18.39% | 150B | | -5.22% | 148B |
Other Banks
|