End-of-day quote
Taiwan S.E.
06:00:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
190
TWD
|
-0.78%
|
|
-0.78%
|
+8.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
61,477
|
60,521
|
58,263
|
61,660
|
126,471
|
137,647
|
-
|
-
|
Enterprise Value (EV)
1 |
51,913
|
50,829
|
58,161
|
52,402
|
108,712
|
115,959
|
111,805
|
137,647
|
P/E ratio
|
10.7
x
|
11.2
x
|
9.45
x
|
8.58
x
|
16.9
x
|
15.3
x
|
13.5
x
|
11.8
x
|
Yield
|
6.63%
|
6.38%
|
7.41%
|
8.69%
|
4.46%
|
4.79%
|
5.38%
|
5.7%
|
Capitalization / Revenue
|
0.66
x
|
0.64
x
|
0.54
x
|
0.53
x
|
1.29
x
|
1.29
x
|
1.17
x
|
1.05
x
|
EV / Revenue
|
0.56
x
|
0.53
x
|
0.54
x
|
0.45
x
|
1.11
x
|
1.09
x
|
0.95
x
|
1.05
x
|
EV / EBITDA
|
6.04
x
|
5
x
|
5.03
x
|
3.85
x
|
8.73
x
|
7.76
x
|
6.35
x
|
6.98
x
|
EV / FCF
|
6.26
x
|
9.78
x
|
41.6
x
|
3.58
x
|
6.85
x
|
15.8
x
|
12.4
x
|
-
|
FCF Yield
|
16%
|
10.2%
|
2.41%
|
27.9%
|
14.6%
|
6.31%
|
8.08%
|
-
|
Price to Book
|
2.28
x
|
2.18
x
|
1.91
x
|
1.73
x
|
3.24
x
|
3.31
x
|
3.01
x
|
-
|
Nbr of stocks (in thousands)
|
690,758
|
702,098
|
707,930
|
714,483
|
722,690
|
724,460
|
-
|
-
|
Reference price
2 |
89.00
|
86.20
|
82.30
|
86.30
|
175.0
|
190.0
|
190.0
|
190.0
|
Announcement Date
|
3/9/20
|
3/9/21
|
3/9/22
|
3/8/23
|
3/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
92,552
|
95,082
|
107,474
|
115,748
|
98,323
|
106,599
|
118,068
|
131,607
|
EBITDA
1 |
8,596
|
10,173
|
11,573
|
13,610
|
12,455
|
14,950
|
17,601
|
19,722
|
EBIT
1 |
6,232
|
7,663
|
8,613
|
10,418
|
9,409
|
11,706
|
13,743
|
16,178
|
Operating Margin
|
6.73%
|
8.06%
|
8.01%
|
9%
|
9.57%
|
10.98%
|
11.64%
|
12.29%
|
Earnings before Tax (EBT)
1 |
8,189
|
8,218
|
9,452
|
11,197
|
11,273
|
13,636
|
15,493
|
17,701
|
Net income
1 |
5,839
|
5,467
|
6,154
|
7,320
|
7,464
|
9,084
|
10,353
|
11,754
|
Net margin
|
6.31%
|
5.75%
|
5.73%
|
6.32%
|
7.59%
|
8.52%
|
8.77%
|
8.93%
|
EPS
2 |
8.330
|
7.680
|
8.710
|
10.06
|
10.35
|
12.39
|
14.04
|
16.14
|
Free Cash Flow
1 |
8,298
|
5,195
|
1,399
|
14,636
|
15,878
|
7,318
|
9,031
|
-
|
FCF margin
|
8.97%
|
5.46%
|
1.3%
|
12.64%
|
16.15%
|
6.87%
|
7.65%
|
-
|
FCF Conversion (EBITDA)
|
96.54%
|
51.06%
|
12.09%
|
107.54%
|
127.48%
|
48.95%
|
51.31%
|
-
|
FCF Conversion (Net income)
|
142.13%
|
95.03%
|
22.73%
|
199.94%
|
212.73%
|
80.56%
|
87.23%
|
-
|
Dividend per Share
2 |
5.900
|
5.500
|
6.100
|
7.500
|
7.800
|
9.092
|
10.23
|
10.83
|
Announcement Date
|
3/9/20
|
3/9/21
|
3/9/22
|
3/8/23
|
3/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
27,349
|
29,695
|
28,846
|
28,652
|
30,648
|
27,603
|
22,722
|
25,363
|
25,809
|
24,429
|
22,846
|
24,847
|
29,580
|
29,725
|
25,072
|
EBITDA
1 |
-
|
3,261
|
3,234
|
-
|
-
|
3,131
|
2,568
|
2,797
|
3,755
|
3,335
|
2,971
|
3,414
|
4,283
|
4,265
|
-
|
EBIT
1 |
2,449
|
2,468
|
2,462
|
2,513
|
3,118
|
2,325
|
1,786
|
2,033
|
3,001
|
2,588
|
2,279
|
2,605
|
3,404
|
3,400
|
2,645
|
Operating Margin
|
8.95%
|
8.31%
|
8.54%
|
8.77%
|
10.17%
|
8.42%
|
7.86%
|
8.02%
|
11.63%
|
10.59%
|
9.98%
|
10.48%
|
11.51%
|
11.44%
|
10.55%
|
Earnings before Tax (EBT)
1 |
2,450
|
2,624
|
2,545
|
2,791
|
3,396
|
2,465
|
2,136
|
2,958
|
3,110
|
3,069
|
2,748
|
3,087
|
4,073
|
3,790
|
2,850
|
Net income
1 |
1,596
|
1,666
|
1,709
|
1,784
|
2,125
|
1,702
|
1,470
|
1,804
|
2,121
|
2,070
|
1,762
|
2,059
|
2,750
|
2,545
|
1,938
|
Net margin
|
5.84%
|
5.61%
|
5.92%
|
6.23%
|
6.93%
|
6.17%
|
6.47%
|
7.11%
|
8.22%
|
8.47%
|
7.71%
|
8.29%
|
9.3%
|
8.56%
|
7.73%
|
EPS
2 |
2.230
|
2.450
|
2.380
|
2.480
|
2.960
|
2.310
|
2.030
|
2.490
|
2.930
|
2.870
|
2.420
|
2.808
|
3.754
|
3.471
|
2.550
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/5/21
|
3/9/22
|
5/9/22
|
8/8/22
|
11/3/22
|
3/8/23
|
5/9/23
|
8/7/23
|
11/3/23
|
3/13/24
|
5/6/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
9,565
|
9,692
|
101
|
9,258
|
17,758
|
21,688
|
25,842
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
8,298
|
5,195
|
1,399
|
14,636
|
15,878
|
7,318
|
9,031
|
-
|
ROE (net income / shareholders' equity)
|
22.7%
|
19.9%
|
21.1%
|
22.1%
|
18.3%
|
20.7%
|
21.9%
|
24.1%
|
ROA (Net income/ Total Assets)
|
8.32%
|
7.44%
|
7.73%
|
8.57%
|
8.39%
|
9.61%
|
9.41%
|
-
|
Assets
1 |
70,188
|
73,443
|
79,584
|
85,395
|
88,949
|
94,492
|
110,079
|
-
|
Book Value Per Share
2 |
39.10
|
39.60
|
43.00
|
50.00
|
53.90
|
57.40
|
63.10
|
-
|
Cash Flow per Share
2 |
15.80
|
11.80
|
6.210
|
22.90
|
26.10
|
15.10
|
16.40
|
-
|
Capex
1 |
2,760
|
3,235
|
2,989
|
1,337
|
2,911
|
3,200
|
2,000
|
-
|
Capex / Sales
|
2.98%
|
3.4%
|
2.78%
|
1.16%
|
2.96%
|
3%
|
1.69%
|
-
|
Announcement Date
|
3/9/20
|
3/9/21
|
3/9/22
|
3/8/23
|
3/13/24
|
-
|
-
|
-
|
Average target price
255.2
TWD Spread / Average Target +34.34% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.57% | 4.3B | | +14.52% | 5.19B | | +53.33% | 1.66B | | -2.96% | 1.57B | | -5.38% | 1.42B | | +38.40% | 1.34B | | +10.87% | 1.1B | | +144.67% | 894M | | -1.22% | 642M | | +3.67% | 628M |
Computer Peripherals
|