End-of-day quote
Taiwan S.E.
06:00:00 2024-06-13 pm EDT
|
5-day change
|
1st Jan Change
|
114
TWD
|
-1.30%
|
|
0.00%
|
+34.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
38,627
|
45,948
|
54,380
|
26,351
|
30,779
|
41,377
|
-
|
-
|
Enterprise Value (EV)
1 |
40,218
|
46,582
|
52,088
|
25,429
|
30,090
|
42,148
|
41,913
|
41,104
|
P/E ratio
|
15.7
x
|
16.9
x
|
15.9
x
|
14.8
x
|
45.6
x
|
27.4
x
|
17.1
x
|
16.2
x
|
Yield
|
3.92%
|
3.62%
|
3.52%
|
4.13%
|
1.77%
|
1.98%
|
2.97%
|
3.79%
|
Capitalization / Revenue
|
1.62
x
|
1.81
x
|
1.67
x
|
0.9
x
|
1.23
x
|
1.37
x
|
1.21
x
|
1.16
x
|
EV / Revenue
|
1.69
x
|
1.83
x
|
1.6
x
|
0.87
x
|
1.2
x
|
1.4
x
|
1.22
x
|
1.15
x
|
EV / EBITDA
|
10.9
x
|
11.7
x
|
10.9
x
|
8.57
x
|
14.5
x
|
12.3
x
|
8.7
x
|
7.55
x
|
EV / FCF
|
65.8
x
|
-39.8
x
|
-29
x
|
7.75
x
|
31
x
|
302
x
|
289
x
|
22.1
x
|
FCF Yield
|
1.52%
|
-2.51%
|
-3.45%
|
12.9%
|
3.22%
|
0.33%
|
0.35%
|
4.52%
|
Price to Book
|
4.33
x
|
3.43
x
|
2.55
x
|
1.31
x
|
1.58
x
|
2.18
x
|
1.94
x
|
1.86
x
|
Nbr of stocks (in thousands)
|
302,957
|
332,957
|
382,957
|
362,957
|
362,957
|
362,957
|
-
|
-
|
Reference price
2 |
127.5
|
138.0
|
142.0
|
72.60
|
84.80
|
114.0
|
114.0
|
114.0
|
Announcement Date
|
3/16/20
|
3/22/21
|
3/16/22
|
3/13/23
|
3/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,791
|
25,422
|
32,525
|
29,130
|
25,079
|
30,176
|
34,279
|
35,781
|
EBITDA
1 |
3,697
|
3,996
|
4,767
|
2,966
|
2,074
|
3,425
|
4,816
|
5,447
|
EBIT
1 |
3,104
|
3,218
|
3,819
|
1,896
|
994.9
|
2,342
|
3,505
|
3,735
|
Operating Margin
|
13.04%
|
12.66%
|
11.74%
|
6.51%
|
3.97%
|
7.76%
|
10.23%
|
10.44%
|
Earnings before Tax (EBT)
1 |
3,094
|
3,395
|
3,815
|
2,315
|
1,152
|
2,618
|
3,817
|
3,761
|
Net income
1 |
2,463
|
2,666
|
3,145
|
1,855
|
676.6
|
1,562
|
2,517
|
2,552
|
Net margin
|
10.35%
|
10.49%
|
9.67%
|
6.37%
|
2.7%
|
5.18%
|
7.34%
|
7.13%
|
EPS
2 |
8.100
|
8.150
|
8.930
|
4.910
|
1.860
|
4.154
|
6.667
|
7.024
|
Free Cash Flow
1 |
611
|
-1,169
|
-1,795
|
3,280
|
970.4
|
139.5
|
145
|
1,856
|
FCF margin
|
2.57%
|
-4.6%
|
-5.52%
|
11.26%
|
3.87%
|
0.46%
|
0.42%
|
5.19%
|
FCF Conversion (EBITDA)
|
16.53%
|
-
|
-
|
110.59%
|
46.8%
|
4.07%
|
3.01%
|
34.08%
|
FCF Conversion (Net income)
|
24.8%
|
-
|
-
|
176.79%
|
143.41%
|
8.93%
|
5.76%
|
72.73%
|
Dividend per Share
2 |
5.000
|
5.000
|
5.000
|
3.000
|
1.500
|
2.257
|
3.385
|
4.322
|
Announcement Date
|
3/16/20
|
3/22/21
|
3/16/22
|
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 |
8,031
|
8,269
|
7,646
|
6,352
|
6,863
|
6,260
|
5,430
|
6,645
|
6,744
|
6,155
|
7,372
|
8,234
|
8,410
|
8,060
|
8,689
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
703.3
|
643.9
|
449.6
|
349.2
|
453.7
|
128
|
58.42
|
390.1
|
418.4
|
246.4
|
508.8
|
768.4
|
843.9
|
737.2
|
914
|
Operating Margin
|
8.76%
|
7.79%
|
5.88%
|
5.5%
|
6.61%
|
2.04%
|
1.08%
|
5.87%
|
6.2%
|
4%
|
6.9%
|
9.33%
|
10.03%
|
9.15%
|
10.52%
|
Earnings before Tax (EBT)
1 |
752.6
|
976
|
596
|
362.1
|
381
|
134.1
|
81.36
|
386.4
|
550.4
|
271.4
|
588.6
|
870
|
963.2
|
777.2
|
929.8
|
Net income
1 |
807.1
|
809.1
|
434.7
|
277.4
|
334
|
73.98
|
41.59
|
234.6
|
326.4
|
153.6
|
350.2
|
509.2
|
548.5
|
512.5
|
613.8
|
Net margin
|
10.05%
|
9.78%
|
5.69%
|
4.37%
|
4.87%
|
1.18%
|
0.77%
|
3.53%
|
4.84%
|
2.5%
|
4.75%
|
6.18%
|
6.52%
|
6.36%
|
7.06%
|
EPS
2 |
2.070
|
2.100
|
1.130
|
0.7400
|
0.9300
|
0.2000
|
0.1100
|
0.6500
|
0.9000
|
0.4200
|
0.9475
|
1.378
|
1.480
|
1.412
|
1.690
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/16/22
|
5/6/22
|
8/2/22
|
11/1/22
|
3/13/23
|
5/10/23
|
8/1/23
|
11/2/23
|
3/1/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,591
|
634
|
-
|
-
|
-
|
770
|
536
|
-
|
Net Cash position
1 |
-
|
-
|
2,292
|
922
|
689
|
-
|
-
|
273
|
Leverage (Debt/EBITDA)
|
0.4304
x
|
0.1587
x
|
-
|
-
|
-
|
0.2249
x
|
0.1112
x
|
-
|
Free Cash Flow
1 |
611
|
-1,169
|
-1,795
|
3,280
|
970
|
140
|
145
|
1,857
|
ROE (net income / shareholders' equity)
|
29.1%
|
23.9%
|
18.1%
|
8.96%
|
3.42%
|
8.87%
|
11.4%
|
11.8%
|
ROA (Net income/ Total Assets)
|
11.7%
|
10.8%
|
10.2%
|
5.33%
|
2.03%
|
5.19%
|
6.48%
|
6.4%
|
Assets
1 |
21,088
|
24,582
|
30,953
|
34,810
|
33,331
|
30,092
|
38,839
|
39,883
|
Book Value Per Share
2 |
29.50
|
40.20
|
55.70
|
55.40
|
53.60
|
52.30
|
58.90
|
61.40
|
Cash Flow per Share
2 |
-
|
-
|
8.950
|
17.00
|
5.770
|
17.20
|
9.990
|
11.30
|
Capex
1 |
1,410
|
2,215
|
4,948
|
3,152
|
1,127
|
1,710
|
2,017
|
2,133
|
Capex / Sales
|
5.92%
|
8.71%
|
15.21%
|
10.82%
|
4.49%
|
5.67%
|
5.88%
|
5.96%
|
Announcement Date
|
3/16/20
|
3/22/21
|
3/16/22
|
3/13/23
|
3/1/24
|
-
|
-
|
-
|
Average target price
117.5
TWD Spread / Average Target +3.06% Consensus |
1st Jan change
|
Capi.
|
---|
| +34.43% | 1.29B | | +37.44% | 68.07B | | -6.61% | 17.06B | | +18.76% | 11.42B | | +54.57% | 10.29B | | +5.19% | 9.7B | | +67.54% | 9.08B | | +3.69% | 8.66B | | -9.03% | 8.02B | | +51.01% | 7.28B |
Integrated Circuits
|