End-of-day quote
Taiwan S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
22.15
TWD
|
+0.91%
|
|
-0.23%
|
-24.79%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
155,260
|
251,706
|
125,715
|
119,909
|
90,577
|
-
|
-
|
Enterprise Value (EV)
1 |
155,260
|
228,445
|
82,833
|
127,805
|
127,672
|
124,114
|
133,370
|
P/E ratio
|
41.3
x
|
16.1
x
|
5.49
x
|
-73.6
x
|
574
x
|
9.69
x
|
11.1
x
|
Yield
|
-
|
2.57%
|
3.23%
|
-
|
-
|
0.84%
|
1.85%
|
Capitalization / Revenue
|
3.4
x
|
3.84
x
|
1.65
x
|
2.72
x
|
1.84
x
|
1.55
x
|
1.47
x
|
EV / Revenue
|
3.4
x
|
3.48
x
|
1.09
x
|
2.9
x
|
2.59
x
|
2.12
x
|
2.17
x
|
EV / EBITDA
|
-
|
8.68
x
|
2.51
x
|
35.6
x
|
13.6
x
|
6.63
x
|
5.56
x
|
EV / FCF
|
-
|
16
x
|
6.13
x
|
-2.75
x
|
-47.1
x
|
-42
x
|
-
|
FCF Yield
|
-
|
6.24%
|
16.3%
|
-36.3%
|
-2.12%
|
-2.38%
|
-
|
Price to Book
|
-
|
3.78
x
|
1.34
x
|
1.28
x
|
0.94
x
|
0.88
x
|
0.83
x
|
Nbr of stocks (in thousands)
|
3,105,197
|
3,535,196
|
3,947,105
|
4,071,597
|
4,089,276
|
-
|
-
|
Reference price
2 |
50.00
|
71.20
|
31.85
|
29.45
|
22.15
|
22.15
|
22.15
|
Announcement Date
|
3/10/21
|
2/11/22
|
1/13/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
45,685
|
65,623
|
76,087
|
44,023
|
49,266
|
58,623
|
61,560
|
EBITDA
1 |
-
|
26,323
|
32,954
|
3,594
|
9,371
|
18,716
|
23,983
|
EBIT
1 |
-
|
20,088
|
26,328
|
-3,156
|
1,542
|
10,574
|
10,393
|
Operating Margin
|
-
|
30.61%
|
34.6%
|
-7.17%
|
3.13%
|
18.04%
|
16.88%
|
Earnings before Tax (EBT)
1 |
-
|
19,209
|
26,965
|
-2,086
|
3,938
|
14,012
|
-
|
Net income
1 |
3,806
|
16,092
|
21,635
|
-1,644
|
-663.3
|
11,630
|
-
|
Net margin
|
8.33%
|
24.52%
|
28.43%
|
-3.73%
|
-1.35%
|
19.84%
|
-
|
EPS
2 |
1.210
|
4.410
|
5.800
|
-0.4000
|
0.0386
|
2.287
|
1.998
|
Free Cash Flow
1 |
-
|
14,260
|
13,515
|
-46,423
|
-2,713
|
-2,957
|
-
|
FCF margin
|
-
|
21.73%
|
17.76%
|
-105.45%
|
-5.51%
|
-5.04%
|
-
|
FCF Conversion (EBITDA)
|
-
|
54.17%
|
41.01%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
88.61%
|
62.47%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
1.830
|
1.030
|
-
|
-
|
0.1866
|
0.4094
|
Announcement Date
|
3/10/21
|
2/11/22
|
1/13/23
|
2/22/24
|
-
|
-
|
-
|
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 |
17,291
|
19,758
|
20,708
|
21,832
|
19,184
|
14,362
|
11,450
|
11,009
|
10,402
|
11,161
|
10,820
|
11,154
|
12,621
|
13,436
|
12,818
|
EBITDA
1 |
7,035
|
9,137
|
9,959
|
10,482
|
8,055
|
4,458
|
1,968
|
1,597
|
306
|
-277.3
|
778
|
1,359
|
2,838
|
3,507
|
3,494
|
EBIT
1 |
5,484
|
7,537
|
8,319
|
8,813
|
6,387
|
2,809
|
334.3
|
-66.26
|
-1,408
|
-2,017
|
-1,072
|
-684.7
|
986
|
1,697
|
1,730
|
Operating Margin
|
31.71%
|
38.14%
|
40.17%
|
40.37%
|
33.29%
|
19.56%
|
2.92%
|
-0.6%
|
-13.53%
|
-18.07%
|
-9.91%
|
-6.14%
|
7.81%
|
12.63%
|
13.5%
|
Earnings before Tax (EBT)
|
-
|
7,378
|
8,285
|
8,825
|
7,455
|
2,407
|
239.9
|
-
|
-414.5
|
-2,448
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
6,200
|
6,622
|
7,023
|
6,071
|
1,920
|
186.8
|
-
|
-333.4
|
-2,114
|
-
|
-480.3
|
65.71
|
190.4
|
-6.596
|
Net margin
|
-
|
31.38%
|
31.98%
|
32.17%
|
31.64%
|
13.37%
|
1.63%
|
-
|
-3.21%
|
-18.94%
|
-
|
-4.31%
|
0.52%
|
1.42%
|
-0.05%
|
EPS
2 |
1.180
|
1.640
|
1.710
|
1.800
|
1.610
|
0.4800
|
0.0400
|
0.1500
|
-0.0800
|
-0.5100
|
-0.1077
|
-0.1173
|
0.1675
|
0.2967
|
0.3135
|
Dividend per Share
2 |
-
|
1.180
|
-
|
1.180
|
-
|
0.3000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/26/21
|
2/11/22
|
4/12/22
|
7/28/22
|
10/13/22
|
1/13/23
|
5/12/23
|
7/19/23
|
11/9/23
|
2/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
7,896
|
37,094
|
33,537
|
42,793
|
Net Cash position
1 |
-
|
23,261
|
42,883
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
2.197
x
|
3.958
x
|
1.792
x
|
1.784
x
|
Free Cash Flow
1 |
-
|
14,260
|
13,515
|
-46,423
|
-2,713
|
-2,957
|
-
|
ROE (net income / shareholders' equity)
|
-
|
32.2%
|
26.7%
|
-1.74%
|
1.82%
|
8.64%
|
7.96%
|
ROA (Net income/ Total Assets)
|
-
|
15.3%
|
14.2%
|
-0.91%
|
1.61%
|
5.22%
|
-
|
Assets
1 |
-
|
105,489
|
152,604
|
181,126
|
-41,224
|
223,004
|
-
|
Book Value Per Share
2 |
-
|
18.80
|
23.80
|
23.00
|
23.50
|
25.20
|
26.70
|
Cash Flow per Share
|
-
|
6.630
|
8.080
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
9,931
|
19,347
|
47,925
|
32,960
|
20,438
|
20,000
|
Capex / Sales
|
-
|
15.13%
|
25.43%
|
108.86%
|
66.9%
|
34.86%
|
32.49%
|
Announcement Date
|
3/10/21
|
2/11/22
|
1/13/23
|
2/22/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
22.15
TWD Average target price
26.25
TWD Spread / Average Target +18.51% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.79% | 2.78B | | +77.16% | 2,159B | | +20.41% | 623B | | +31.87% | 622B | | +6.78% | 254B | | +14.54% | 185B | | +4.12% | 162B | | +34.57% | 127B | | +35.67% | 105B | | +1.72% | 100B |
Other Semiconductors
|