End-of-day quote
Taipei Exchange
06:00:00 2024-05-14 pm EDT
|
5-day change
|
1st Jan Change
|
498.5
TWD
|
-0.70%
|
|
-0.70%
|
-9.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
41,174
|
56,267
|
42,714
|
50,836
|
57,128
|
51,591
|
-
|
-
|
Enterprise Value (EV)
1 |
41,553
|
56,929
|
43,656
|
50,836
|
57,128
|
50,121
|
49,168
|
46,420
|
P/E ratio
|
21.9
x
|
26.7
x
|
23.3
x
|
24.7
x
|
22.7
x
|
17.9
x
|
16.3
x
|
14.7
x
|
Yield
|
4.06%
|
3.25%
|
2.6%
|
-
|
3.8%
|
4.82%
|
5.02%
|
5.87%
|
Capitalization / Revenue
|
2.61
x
|
3.21
x
|
2.45
x
|
2.61
x
|
2.59
x
|
2.11
x
|
1.92
x
|
1.74
x
|
EV / Revenue
|
2.63
x
|
3.25
x
|
2.5
x
|
2.61
x
|
2.59
x
|
2.05
x
|
1.83
x
|
1.57
x
|
EV / EBITDA
|
9.94
x
|
12.2
x
|
9.49
x
|
10.1
x
|
9.98
x
|
8.04
x
|
7.44
x
|
6.48
x
|
EV / FCF
|
15.5
x
|
20.5
x
|
14
x
|
-
|
-
|
12.1
x
|
11.4
x
|
9.57
x
|
FCF Yield
|
6.46%
|
4.88%
|
7.13%
|
-
|
-
|
8.28%
|
8.74%
|
10.5%
|
Price to Book
|
9.38
x
|
11.7
x
|
8.56
x
|
-
|
-
|
7.62
x
|
6.92
x
|
6.75
x
|
Nbr of stocks (in thousands)
|
102,638
|
102,638
|
102,887
|
103,204
|
103,493
|
103,493
|
-
|
-
|
Reference price
2 |
401.2
|
548.2
|
415.2
|
492.6
|
552.0
|
498.5
|
498.5
|
498.5
|
Announcement Date
|
2/16/20
|
2/21/21
|
2/21/22
|
2/20/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,788
|
17,539
|
17,469
|
19,476
|
22,079
|
24,393
|
26,937
|
29,568
|
EBITDA
1 |
4,181
|
4,651
|
4,599
|
5,035
|
5,722
|
6,236
|
6,612
|
7,162
|
EBIT
1 |
2,429
|
2,650
|
2,323
|
2,646
|
3,193
|
3,558
|
3,781
|
4,427
|
Operating Margin
|
15.39%
|
15.11%
|
13.3%
|
13.58%
|
14.46%
|
14.59%
|
14.04%
|
14.97%
|
Earnings before Tax (EBT)
1 |
2,359
|
2,606
|
2,300
|
2,588
|
3,153
|
3,612
|
3,944
|
4,398
|
Net income
1 |
1,887
|
2,110
|
1,840
|
2,068
|
2,525
|
2,889
|
3,155
|
3,518
|
Net margin
|
11.95%
|
12.03%
|
10.53%
|
10.62%
|
11.44%
|
11.84%
|
11.71%
|
11.9%
|
EPS
2 |
18.31
|
20.50
|
17.82
|
19.97
|
24.31
|
27.92
|
30.49
|
34.00
|
Free Cash Flow
1 |
2,683
|
2,776
|
3,114
|
-
|
-
|
4,152
|
4,299
|
4,853
|
FCF margin
|
16.99%
|
15.83%
|
17.83%
|
-
|
-
|
17.02%
|
15.96%
|
16.41%
|
FCF Conversion (EBITDA)
|
64.17%
|
59.68%
|
67.72%
|
-
|
-
|
66.58%
|
65.02%
|
67.76%
|
FCF Conversion (Net income)
|
142.2%
|
131.55%
|
169.29%
|
-
|
-
|
143.72%
|
136.27%
|
137.93%
|
Dividend per Share
2 |
16.27
|
17.80
|
10.78
|
-
|
21.00
|
24.02
|
25.04
|
29.24
|
Announcement Date
|
2/16/20
|
2/21/21
|
2/21/22
|
2/20/23
|
2/27/24
|
-
|
-
|
-
|
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 |
4,745
|
4,713
|
4,372
|
5,251
|
5,140
|
5,293
|
5,281
|
5,870
|
5,635
|
5,874
|
5,873
|
6,452
|
6,235
|
6,393
|
6,380
|
EBITDA
1 |
1,280
|
1,243
|
-
|
1,390
|
1,436
|
1,454
|
1,224
|
1,542
|
1,502
|
-
|
1,398
|
1,604
|
1,584
|
1,510
|
1,596
|
EBIT
1 |
696.7
|
649.2
|
368.7
|
793.5
|
834.4
|
833.6
|
596
|
909.7
|
854
|
883.9
|
726.1
|
1,029
|
949.8
|
897.6
|
951
|
Operating Margin
|
14.68%
|
13.77%
|
8.43%
|
15.11%
|
16.23%
|
15.75%
|
11.29%
|
15.5%
|
15.16%
|
15.05%
|
12.36%
|
15.95%
|
15.23%
|
14.04%
|
14.91%
|
Earnings before Tax (EBT)
1 |
692.3
|
631.4
|
356.1
|
775.1
|
825.2
|
822.1
|
589.2
|
891.3
|
849.9
|
877.1
|
716.1
|
1,018
|
938.3
|
888.1
|
933
|
Net income
1 |
553.8
|
504.9
|
286.8
|
620.1
|
656.2
|
657.6
|
475.1
|
712.9
|
679.7
|
701.5
|
573.9
|
814.4
|
751
|
698.3
|
739
|
Net margin
|
11.67%
|
10.71%
|
6.56%
|
11.81%
|
12.77%
|
12.42%
|
9%
|
12.15%
|
12.06%
|
11.94%
|
9.77%
|
12.62%
|
12.05%
|
10.92%
|
11.58%
|
EPS
2 |
5.352
|
4.901
|
2.802
|
5.990
|
6.327
|
6.347
|
4.580
|
6.870
|
6.540
|
6.750
|
5.543
|
7.871
|
7.257
|
6.748
|
7.140
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/21/22
|
4/25/22
|
7/25/22
|
10/31/22
|
2/20/23
|
4/24/23
|
7/31/23
|
10/30/23
|
2/27/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
379
|
663
|
942
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
1,470
|
2,424
|
5,171
|
Leverage (Debt/EBITDA)
|
0.0906
x
|
0.1424
x
|
0.2049
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,683
|
2,776
|
3,114
|
-
|
-
|
4,152
|
4,299
|
4,853
|
ROE (net income / shareholders' equity)
|
44.6%
|
45.8%
|
37.5%
|
-
|
-
|
44.3%
|
44.1%
|
47.5%
|
ROA (Net income/ Total Assets)
|
13.4%
|
9.86%
|
7.64%
|
-
|
-
|
10.8%
|
12.4%
|
12.3%
|
Assets
1 |
14,098
|
21,407
|
24,094
|
-
|
-
|
26,792
|
25,490
|
28,605
|
Book Value Per Share
2 |
42.80
|
47.00
|
48.50
|
-
|
-
|
65.40
|
72.00
|
73.80
|
Cash Flow per Share
2 |
32.90
|
36.60
|
38.30
|
-
|
-
|
47.40
|
50.90
|
55.50
|
Capex
1 |
711
|
995
|
842
|
-
|
-
|
1,143
|
997
|
940
|
Capex / Sales
|
4.51%
|
5.67%
|
4.82%
|
-
|
-
|
4.69%
|
3.7%
|
3.18%
|
Announcement Date
|
2/16/20
|
2/21/21
|
2/21/22
|
2/20/23
|
2/27/24
|
-
|
-
|
-
|
|
1st Jan change
|
Capi.
|
---|
| -9.69% | 1.61B | | -0.96% | 20.32B | | -17.67% | 19.25B | | 0.00% | 14.79B | | +15.50% | 10.95B | | +16.61% | 8.97B | | 0.00% | 2.43B | | +710.00% | 1.84B | | -5.57% | 1.62B | | -57.95% | 541M |
Beauty Supply Shop
|