End-of-day quote
Taiwan S.E.
06:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
107
TWD
|
+2.39%
|
|
+6.47%
|
+22.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
178,599
|
175,684
|
184,437
|
169,395
|
232,597
|
285,072
|
-
|
-
|
Enterprise Value (EV)
1 |
129,209
|
197,423
|
178,626
|
169,395
|
188,017
|
272,907
|
248,318
|
256,434
|
P/E ratio
|
9.34
x
|
8.81
x
|
9.07
x
|
11.3
x
|
14.8
x
|
16.1
x
|
14.9
x
|
13.1
x
|
Yield
|
6.58%
|
6.69%
|
6.51%
|
-
|
4.58%
|
4.23%
|
4.34%
|
4.44%
|
Capitalization / Revenue
|
0.13
x
|
0.13
x
|
0.15
x
|
0.13
x
|
0.19
x
|
0.23
x
|
0.21
x
|
0.21
x
|
EV / Revenue
|
0.09
x
|
0.14
x
|
0.14
x
|
0.13
x
|
0.15
x
|
0.22
x
|
0.18
x
|
0.19
x
|
EV / EBITDA
|
3.64
x
|
5.28
x
|
5.86
x
|
4.21
x
|
6.25
x
|
7.59
x
|
6.1
x
|
5.39
x
|
EV / FCF
|
1.91
x
|
-4.11
x
|
5.46
x
|
-
|
2.67
x
|
31.7
x
|
13.7
x
|
-
|
FCF Yield
|
52.3%
|
-24.3%
|
18.3%
|
-
|
37.4%
|
3.16%
|
7.28%
|
-
|
Price to Book
|
1.13
x
|
1.08
x
|
1.11
x
|
-
|
1.23
x
|
1.36
x
|
1.37
x
|
1.3
x
|
Nbr of stocks (in thousands)
|
2,611,092
|
2,610,463
|
2,669,132
|
2,667,634
|
2,664,346
|
2,664,224
|
-
|
-
|
Reference price
2 |
68.40
|
67.30
|
69.10
|
63.50
|
87.30
|
107.0
|
107.0
|
107.0
|
Announcement Date
|
3/26/20
|
3/24/21
|
3/10/22
|
3/16/23
|
3/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,366,287
|
1,399,333
|
1,263,720
|
1,317,599
|
1,256,783
|
1,254,145
|
1,366,030
|
1,374,931
|
EBITDA
1 |
35,474
|
37,383
|
30,505
|
40,194
|
30,083
|
35,971
|
40,714
|
47,543
|
EBIT
1 |
16,906
|
19,063
|
16,854
|
25,385
|
14,753
|
20,104
|
23,659
|
27,064
|
Operating Margin
|
1.24%
|
1.36%
|
1.33%
|
1.93%
|
1.17%
|
1.6%
|
1.73%
|
1.97%
|
Earnings before Tax (EBT)
1 |
25,468
|
29,443
|
28,126
|
28,199
|
24,307
|
26,973
|
27,836
|
33,468
|
Net income
1 |
19,318
|
20,208
|
20,546
|
15,096
|
15,713
|
17,761
|
19,440
|
23,348
|
Net margin
|
1.41%
|
1.44%
|
1.63%
|
1.15%
|
1.25%
|
1.42%
|
1.42%
|
1.7%
|
EPS
2 |
7.320
|
7.640
|
7.620
|
5.600
|
5.900
|
6.634
|
7.177
|
8.180
|
Free Cash Flow
1 |
67,609
|
-48,014
|
32,719
|
-
|
70,312
|
8,618
|
18,078
|
-
|
FCF margin
|
4.95%
|
-3.43%
|
2.59%
|
-
|
5.59%
|
0.69%
|
1.32%
|
-
|
FCF Conversion (EBITDA)
|
190.59%
|
-
|
107.26%
|
-
|
233.72%
|
23.96%
|
44.4%
|
-
|
FCF Conversion (Net income)
|
349.98%
|
-
|
159.25%
|
-
|
447.48%
|
48.52%
|
92.99%
|
-
|
Dividend per Share
2 |
4.500
|
4.500
|
4.500
|
-
|
4.000
|
4.523
|
4.639
|
4.750
|
Announcement Date
|
3/26/20
|
3/24/21
|
3/10/22
|
3/16/23
|
3/15/24
|
-
|
-
|
-
|
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 |
452,022
|
323,825
|
283,658
|
352,867
|
357,250
|
318,137
|
280,708
|
315,770
|
342,169
|
250,400
|
262,333
|
333,654
|
398,015
|
290,823
|
284,820
|
EBITDA
1 |
11,158
|
7,699
|
10,168
|
11,452
|
10,875
|
6,528
|
6,834
|
8,416
|
8,393
|
6,982
|
7,637
|
10,057
|
10,406
|
9,140
|
8,955
|
EBIT
1 |
7,768
|
4,225
|
6,549
|
7,632
|
6,978
|
2,824
|
3,074
|
4,485
|
4,458
|
3,023
|
3,913
|
6,087
|
6,794
|
4,384
|
4,167
|
Operating Margin
|
1.72%
|
1.3%
|
2.31%
|
2.16%
|
1.95%
|
0.89%
|
1.1%
|
1.42%
|
1.3%
|
1.21%
|
1.49%
|
1.82%
|
1.71%
|
1.51%
|
1.46%
|
Earnings before Tax (EBT)
1 |
11,362
|
3,776
|
6,787
|
8,871
|
8,764
|
4,117
|
5,207
|
7,182
|
7,902
|
5,190
|
5,094
|
7,158
|
7,854
|
5,126
|
5,902
|
Net income
1 |
7,861
|
1,667
|
3,116
|
5,265
|
5,047
|
3,008
|
3,127
|
4,583
|
4,995
|
3,257
|
3,331
|
4,955
|
5,062
|
3,647
|
3,748
|
Net margin
|
1.74%
|
0.51%
|
1.1%
|
1.49%
|
1.41%
|
0.95%
|
1.11%
|
1.45%
|
1.46%
|
1.3%
|
1.27%
|
1.48%
|
1.27%
|
1.25%
|
1.32%
|
EPS
2 |
2.900
|
0.6200
|
1.160
|
1.960
|
1.860
|
1.120
|
1.170
|
1.720
|
1.880
|
1.210
|
1.279
|
1.840
|
2.113
|
1.367
|
1.408
|
Dividend per Share
2 |
-
|
-
|
-
|
5.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4.000
|
-
|
-
|
-
|
Announcement Date
|
3/10/22
|
5/12/22
|
8/11/22
|
11/10/22
|
3/16/23
|
4/15/23
|
8/9/23
|
11/14/23
|
3/15/24
|
5/13/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
21,739
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
49,390
|
-
|
5,811
|
-
|
44,581
|
12,165
|
36,754
|
28,638
|
Leverage (Debt/EBITDA)
|
-
|
0.5815
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
67,609
|
-48,014
|
32,719
|
-
|
70,312
|
8,618
|
18,078
|
-
|
ROE (net income / shareholders' equity)
|
12.6%
|
12.6%
|
12.5%
|
-
|
8.46%
|
8.59%
|
9.41%
|
10.3%
|
ROA (Net income/ Total Assets)
|
3.35%
|
3.22%
|
3.02%
|
-
|
2.63%
|
3.14%
|
3.51%
|
-
|
Assets
1 |
577,442
|
627,433
|
680,567
|
-
|
596,646
|
566,404
|
553,331
|
-
|
Book Value Per Share
2 |
60.40
|
62.20
|
62.40
|
-
|
71.10
|
78.90
|
78.20
|
82.40
|
Cash Flow per Share
2 |
29.40
|
-11.10
|
23.60
|
-
|
32.90
|
32.20
|
9.620
|
4.890
|
Capex
1 |
9,869
|
18,604
|
30,824
|
-
|
17,067
|
12,000
|
16,333
|
18,500
|
Capex / Sales
|
0.72%
|
1.33%
|
2.44%
|
-
|
1.36%
|
0.96%
|
1.2%
|
1.35%
|
Announcement Date
|
3/26/20
|
3/24/21
|
3/10/22
|
3/16/23
|
3/15/24
|
-
|
-
|
-
|
Average target price
95.06
TWD Spread / Average Target -11.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.57% | 8.83B | | +93.18% | 105B | | +9.70% | 32.3B | | +6.89% | 23.59B | | +10.89% | 19.88B | | +3.66% | 18.15B | | +9.68% | 14.49B | | +6.64% | 12B | | +20.16% | 11.04B | | +16.63% | 10.22B |
Other Computer Hardware
|