End-of-day quote
Taiwan S.E.
06:00:00 2024-07-02 pm EDT
|
5-day change
|
1st Jan Change
|
272
TWD
|
-0.91%
|
|
+0.18%
|
+49.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
19,169
|
21,713
|
28,709
|
29,799
|
34,438
|
51,326
|
-
|
Enterprise Value (EV)
1 |
17,449
|
19,891
|
26,931
|
27,021
|
33,018
|
48,124
|
46,128
|
P/E ratio
|
11.2
x
|
10.6
x
|
12.6
x
|
9.99
x
|
11.9
x
|
15.2
x
|
14.1
x
|
Yield
|
6.16%
|
6.69%
|
5.57%
|
6.1%
|
4.93%
|
3.94%
|
4.44%
|
Capitalization / Revenue
|
0.6
x
|
0.6
x
|
0.67
x
|
0.56
x
|
0.7
x
|
0.92
x
|
0.84
x
|
EV / Revenue
|
0.55
x
|
0.55
x
|
0.63
x
|
0.51
x
|
0.67
x
|
0.86
x
|
0.76
x
|
EV / EBITDA
|
8.23
x
|
8.39
x
|
9.18
x
|
7.33
x
|
8.98
x
|
13.5
x
|
9.88
x
|
EV / FCF
|
12.1
x
|
11.5
x
|
12.3
x
|
9.6
x
|
27
x
|
14.6
x
|
11.5
x
|
FCF Yield
|
8.28%
|
8.72%
|
8.14%
|
10.4%
|
3.7%
|
6.86%
|
8.71%
|
Price to Book
|
2.02
x
|
2.05
x
|
2.48
x
|
2.3
x
|
2.28
x
|
3.13
x
|
2.85
x
|
Nbr of stocks (in thousands)
|
181,700
|
181,700
|
181,700
|
181,700
|
188,700
|
188,700
|
-
|
Reference price
2 |
105.5
|
119.5
|
158.0
|
164.0
|
182.5
|
272.0
|
272.0
|
Announcement Date
|
3/26/20
|
3/29/21
|
3/15/22
|
3/13/23
|
3/1/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
31,701
|
36,168
|
42,669
|
52,978
|
49,273
|
55,772
|
61,038
|
EBITDA
1 |
2,121
|
2,369
|
2,932
|
3,686
|
3,677
|
3,577
|
4,668
|
EBIT
1 |
1,845
|
2,062
|
2,552
|
3,230
|
3,198
|
4,039
|
4,373
|
Operating Margin
|
5.82%
|
5.7%
|
5.98%
|
6.1%
|
6.49%
|
7.24%
|
7.16%
|
Earnings before Tax (EBT)
1 |
2,208
|
2,559
|
3,040
|
4,242
|
3,880
|
4,627
|
4,997
|
Net income
1 |
1,722
|
2,068
|
2,294
|
3,018
|
2,835
|
3,380
|
3,630
|
Net margin
|
5.43%
|
5.72%
|
5.38%
|
5.7%
|
5.75%
|
6.06%
|
5.95%
|
EPS
2 |
9.420
|
11.29
|
12.53
|
16.41
|
15.36
|
17.91
|
19.24
|
Free Cash Flow
1 |
1,446
|
1,734
|
2,191
|
2,815
|
1,223
|
3,302
|
4,017
|
FCF margin
|
4.56%
|
4.79%
|
5.14%
|
5.31%
|
2.48%
|
5.92%
|
6.58%
|
FCF Conversion (EBITDA)
|
68.15%
|
73.17%
|
74.74%
|
76.37%
|
33.26%
|
92.31%
|
86.04%
|
FCF Conversion (Net income)
|
83.93%
|
83.82%
|
95.51%
|
93.26%
|
43.14%
|
97.71%
|
110.65%
|
Dividend per Share
2 |
6.500
|
8.000
|
8.800
|
10.00
|
9.000
|
10.71
|
12.09
|
Announcement Date
|
3/26/20
|
3/29/21
|
3/15/22
|
3/13/23
|
3/1/24
|
-
|
-
|
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 |
11,766
|
12,583
|
13,225
|
13,793
|
13,377
|
12,492
|
12,055
|
12,492
|
12,233
|
11,932
|
13,450
|
15,020
|
15,370
|
13,834
|
14,668
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
730.8
|
714.4
|
778.9
|
977.9
|
758.7
|
711.7
|
732.9
|
947
|
806.6
|
874.6
|
938
|
1,094
|
1,132
|
927.5
|
1,007
|
Operating Margin
|
6.21%
|
5.68%
|
5.89%
|
7.09%
|
5.67%
|
5.7%
|
6.08%
|
7.58%
|
6.59%
|
7.33%
|
6.97%
|
7.29%
|
7.36%
|
6.7%
|
6.87%
|
Earnings before Tax (EBT)
1 |
866.5
|
916.3
|
1,188
|
1,229
|
907.9
|
950.5
|
956.7
|
1,065
|
908
|
1,054
|
1,088
|
1,224
|
1,262
|
1,094
|
1,192
|
Net income
1 |
633.2
|
659.9
|
900.3
|
893.2
|
565.1
|
739.9
|
669.6
|
791.9
|
633.6
|
775
|
793.5
|
906
|
905
|
816.5
|
863.5
|
Net margin
|
5.38%
|
5.24%
|
6.81%
|
6.48%
|
4.22%
|
5.92%
|
5.55%
|
6.34%
|
5.18%
|
6.5%
|
5.9%
|
6.03%
|
5.89%
|
5.9%
|
5.89%
|
EPS
2 |
3.450
|
3.610
|
4.920
|
4.870
|
3.050
|
4.030
|
3.670
|
4.250
|
3.350
|
4.110
|
4.200
|
4.800
|
4.795
|
4.330
|
4.575
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/15/22
|
4/29/22
|
7/29/22
|
10/28/22
|
3/13/23
|
5/5/23
|
7/27/23
|
11/1/23
|
3/1/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,721
|
1,822
|
1,778
|
2,778
|
1,419
|
3,202
|
5,198
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,446
|
1,734
|
2,191
|
2,815
|
1,223
|
3,302
|
4,017
|
ROE (net income / shareholders' equity)
|
19.1%
|
20.6%
|
20.7%
|
24.6%
|
20.2%
|
21.6%
|
21.9%
|
ROA (Net income/ Total Assets)
|
9.34%
|
10.1%
|
9.84%
|
11%
|
9.22%
|
11.2%
|
11.6%
|
Assets
1 |
18,439
|
20,546
|
23,313
|
27,527
|
30,758
|
30,174
|
31,297
|
Book Value Per Share
2 |
52.40
|
58.20
|
63.80
|
71.30
|
80.10
|
86.90
|
95.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
312
|
273
|
406
|
369
|
398
|
369
|
369
|
Capex / Sales
|
0.99%
|
0.75%
|
0.95%
|
0.7%
|
0.81%
|
0.66%
|
0.6%
|
Announcement Date
|
3/26/20
|
3/29/21
|
3/15/22
|
3/13/23
|
3/1/24
|
-
|
-
|
Average target price
284.7
TWD Spread / Average Target +4.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +49.04% | 1.59B | | +54.91% | 772B | | +65.09% | 763B | | +11.19% | 266B | | +40.92% | 223B | | +16.67% | 181B | | +123.89% | 170B | | +60.32% | 147B | | -37.85% | 132B | | +66.78% | 115B |
Other Semiconductors
|