End-of-day quote
Taipei Exchange
06:00:00 2024-05-13 pm EDT
|
5-day change
|
1st Jan Change
|
124.5
TWD
|
+0.81%
|
|
-5.68%
|
+9.21%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
8,841
|
13,459
|
8,255
|
11,632
|
12,703
|
-
|
Enterprise Value (EV)
1 |
8,841
|
13,459
|
8,255
|
11,632
|
12,703
|
12,703
|
P/E ratio
|
12.2
x
|
-
|
8.08
x
|
19.9
x
|
19.3
x
|
17.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.97
x
|
2.18
x
|
-
|
2.62
x
|
2.56
x
|
2.48
x
|
EV / Revenue
|
1.97
x
|
2.18
x
|
-
|
2.62
x
|
2.56
x
|
2.48
x
|
EV / EBITDA
|
-
|
7.79
x
|
-
|
11.9
x
|
6.82
x
|
6.67
x
|
EV / FCF
|
-
|
-16
x
|
-
|
12
x
|
28.6
x
|
-
|
FCF Yield
|
-
|
-6.26%
|
-
|
8.31%
|
3.5%
|
-
|
Price to Book
|
-
|
2.16
x
|
-
|
1.74
x
|
1.92
x
|
-
|
Nbr of stocks (in thousands)
|
90,310
|
103,134
|
102,034
|
102,034
|
102,034
|
-
|
Reference price
2 |
97.90
|
130.5
|
80.90
|
114.0
|
124.5
|
124.5
|
Announcement Date
|
3/1/21
|
2/25/22
|
3/1/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
4,478
|
6,165
|
-
|
4,432
|
4,962
|
5,119
|
EBITDA
1 |
-
|
1,727
|
-
|
980.4
|
1,863
|
1,904
|
EBIT
1 |
-
|
1,330
|
-
|
463.1
|
620.5
|
755
|
Operating Margin
|
-
|
21.58%
|
-
|
10.45%
|
12.51%
|
14.75%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
669.2
|
782.5
|
970
|
Net income
1 |
-
|
-
|
1,039
|
593.4
|
657.5
|
741
|
Net margin
|
-
|
-
|
-
|
13.39%
|
13.25%
|
14.48%
|
EPS
2 |
8.010
|
-
|
10.01
|
5.730
|
6.445
|
7.260
|
Free Cash Flow
1 |
-
|
-842.7
|
-
|
966.7
|
444
|
-
|
FCF margin
|
-
|
-13.67%
|
-
|
21.81%
|
8.95%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
98.6%
|
23.83%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
162.92%
|
67.53%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/1/21
|
2/25/22
|
3/1/23
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
1,512
|
1,474
|
1,390
|
1,194
|
1,176
|
1,094
|
1,065
|
1,097
|
1,172
|
1,244
|
1,312
|
1,235
|
1,291
|
1,267
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
327.2
|
296
|
314.5
|
182.8
|
203.3
|
88.79
|
88.94
|
82.06
|
91.68
|
151.5
|
195.5
|
175.5
|
193
|
180
|
Operating Margin
|
21.64%
|
20.08%
|
22.63%
|
15.31%
|
17.29%
|
8.12%
|
8.35%
|
7.48%
|
7.82%
|
12.18%
|
14.91%
|
14.21%
|
14.95%
|
14.21%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
212.9
|
204.6
|
155.3
|
96.38
|
165.6
|
188
|
231
|
204.5
|
251
|
231
|
Net income
1 |
-
|
-
|
-
|
-
|
177.6
|
169.6
|
127.9
|
118.3
|
144.7
|
160.5
|
187
|
170.5
|
190
|
179
|
Net margin
|
-
|
-
|
-
|
-
|
15.1%
|
15.5%
|
12.01%
|
10.78%
|
12.35%
|
12.91%
|
14.26%
|
13.81%
|
14.72%
|
14.13%
|
EPS
2 |
-
|
-
|
-
|
-
|
1.730
|
1.660
|
1.250
|
1.100
|
1.330
|
1.575
|
1.830
|
1.670
|
1.860
|
1.750
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/22
|
4/28/22
|
8/5/22
|
11/8/22
|
5/8/23
|
8/9/23
|
11/8/23
|
2/29/24
|
5/10/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-843
|
-
|
967
|
444
|
-
|
ROE (net income / shareholders' equity)
|
-
|
24.5%
|
-
|
8.99%
|
9.72%
|
10.1%
|
ROA (Net income/ Total Assets)
|
-
|
15.2%
|
-
|
5.89%
|
6.25%
|
6.73%
|
Assets
1 |
-
|
-
|
-
|
10,069
|
10,520
|
11,010
|
Book Value Per Share
2 |
-
|
60.30
|
-
|
65.40
|
65.00
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
2,035
|
-
|
244
|
275
|
300
|
Capex / Sales
|
-
|
33.01%
|
-
|
5.5%
|
5.54%
|
5.86%
|
Announcement Date
|
3/1/21
|
2/25/22
|
3/1/23
|
2/29/24
|
-
|
-
|
Last Close Price
124.5
TWD Average target price
126
TWD Spread / Average Target +1.20% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.21% | 389M | | +29.69% | 76.37B | | +64.59% | 72.46B | | -5.48% | 33.66B | | -9.78% | 30.35B | | -7.79% | 10.57B | | -7.51% | 10.07B | | +11.67% | 10.02B | | +30.14% | 8.29B | | +6.20% | 8.23B |
Electronic Component
|