End-of-day quote
Taiwan S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
25.15
TWD
|
-0.20%
|
|
-0.98%
|
-17.41%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
77,809
|
115,619
|
135,320
|
78,008
|
127,281
|
105,127
|
-
|
Enterprise Value (EV)
1 |
90,127
|
129,408
|
129,926
|
78,008
|
153,199
|
146,742
|
123,978
|
P/E ratio
|
61.1
x
|
88
x
|
9.97
x
|
6.03
x
|
-105
x
|
30.1
x
|
12.1
x
|
Yield
|
0.51%
|
0.69%
|
2.94%
|
-
|
-
|
3.98%
|
2.69%
|
Capitalization / Revenue
|
1.6
x
|
1.91
x
|
1.36
x
|
0.83
x
|
1.7
x
|
1.21
x
|
1.04
x
|
EV / Revenue
|
1.85
x
|
2.13
x
|
1.3
x
|
0.83
x
|
2.04
x
|
1.68
x
|
1.23
x
|
EV / EBITDA
|
8.98
x
|
11.7
x
|
4.32
x
|
2.99
x
|
15
x
|
9.01
x
|
5.51
x
|
EV / FCF
|
-
|
-
|
6.32
x
|
-
|
-15
x
|
-27.4
x
|
-199
x
|
FCF Yield
|
-
|
-
|
15.8%
|
-
|
-6.65%
|
-3.65%
|
-0.5%
|
Price to Book
|
1.28
x
|
1.77
x
|
1.64
x
|
0.83
x
|
1.38
x
|
1.09
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
3,980,000
|
3,980,000
|
3,980,000
|
3,980,000
|
4,180,000
|
4,180,000
|
-
|
Reference price
2 |
19.55
|
29.05
|
34.00
|
19.60
|
30.45
|
25.15
|
25.15
|
Announcement Date
|
2/6/20
|
2/19/21
|
2/11/22
|
2/17/23
|
2/7/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
48,771
|
60,683
|
99,570
|
94,530
|
75,006
|
87,112
|
100,760
|
EBITDA
1 |
10,033
|
11,090
|
30,084
|
26,084
|
10,226
|
16,293
|
22,484
|
EBIT
1 |
1,255
|
1,627
|
18,428
|
16,535
|
-1,630
|
5,070
|
11,121
|
Operating Margin
|
2.57%
|
2.68%
|
18.51%
|
17.49%
|
-2.17%
|
5.82%
|
11.04%
|
Earnings before Tax (EBT)
1 |
1,753
|
1,812
|
18,223
|
18,046
|
-697.7
|
5,797
|
11,550
|
Net income
1 |
1,256
|
1,304
|
13,595
|
12,927
|
-1,147
|
3,451
|
8,564
|
Net margin
|
2.58%
|
2.15%
|
13.65%
|
13.68%
|
-1.53%
|
3.96%
|
8.5%
|
EPS
2 |
0.3200
|
0.3300
|
3.410
|
3.250
|
-0.2900
|
0.8355
|
2.078
|
Free Cash Flow
1 |
-
|
-
|
20,556
|
-
|
-10,186
|
-5,354
|
-621.5
|
FCF margin
|
-
|
-
|
20.64%
|
-
|
-13.58%
|
-6.15%
|
-0.62%
|
FCF Conversion (EBITDA)
|
-
|
-
|
68.33%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
151.2%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1000
|
0.2000
|
1.000
|
-
|
-
|
1.000
|
0.6754
|
Announcement Date
|
2/6/20
|
2/19/21
|
2/11/22
|
2/17/23
|
2/7/24
|
-
|
-
|
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 |
27,015
|
25,996
|
26,514
|
26,647
|
22,145
|
19,224
|
17,516
|
18,811
|
19,506
|
19,174
|
20,460
|
21,470
|
22,360
|
22,906
|
20,014
|
EBITDA
1 |
9,099
|
8,598
|
8,947
|
8,417
|
5,616
|
3,104
|
1,807
|
2,662
|
3,188
|
2,570
|
4,185
|
4,530
|
5,422
|
6,200
|
-
|
EBIT
1 |
5,948
|
5,561
|
6,305
|
5,799
|
3,473
|
957.4
|
-1,101
|
-309.9
|
206.8
|
-425.9
|
389.3
|
852.7
|
1,639
|
2,064
|
214
|
Operating Margin
|
22.02%
|
21.39%
|
23.78%
|
21.76%
|
15.68%
|
4.98%
|
-6.29%
|
-1.65%
|
1.06%
|
-2.22%
|
1.9%
|
3.97%
|
7.33%
|
9.01%
|
1.07%
|
Earnings before Tax (EBT)
1 |
5,764
|
5,554
|
6,370
|
7,096
|
3,693
|
-
|
-907.7
|
209.7
|
206.1
|
-
|
342.7
|
1,120
|
1,684
|
2,026
|
228
|
Net income
1 |
4,478
|
4,194
|
4,559
|
5,153
|
2,669
|
546.3
|
-1,011
|
353.6
|
-114.1
|
-374.9
|
111.7
|
739.3
|
1,126
|
1,372
|
182
|
Net margin
|
16.58%
|
16.13%
|
17.19%
|
19.34%
|
12.05%
|
2.84%
|
-5.77%
|
1.88%
|
-0.59%
|
-1.96%
|
0.55%
|
3.44%
|
5.04%
|
5.99%
|
0.91%
|
EPS
2 |
1.120
|
1.050
|
1.140
|
1.290
|
0.6700
|
0.1400
|
-0.2500
|
0.0900
|
-0.0300
|
-0.1000
|
0.0301
|
0.2084
|
0.3277
|
0.3779
|
0.0400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/11/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/17/23
|
5/5/23
|
8/4/23
|
11/2/23
|
2/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
12,318
|
13,789
|
-
|
-
|
25,918
|
41,615
|
18,851
|
Net Cash position
1 |
-
|
-
|
5,394
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.228
x
|
1.243
x
|
-
|
-
|
2.535
x
|
2.554
x
|
0.8384
x
|
Free Cash Flow
1 |
-
|
-
|
20,556
|
-
|
-10,186
|
-5,355
|
-622
|
ROE (net income / shareholders' equity)
|
2.04%
|
2.06%
|
18.4%
|
14.6%
|
-1.23%
|
3.4%
|
8.48%
|
ROA (Net income/ Total Assets)
|
1.25%
|
1.13%
|
9.75%
|
7.67%
|
-0.61%
|
1.74%
|
4.46%
|
Assets
1 |
100,423
|
115,400
|
139,392
|
168,452
|
187,463
|
197,946
|
192,040
|
Book Value Per Share
2 |
15.30
|
16.40
|
20.70
|
23.70
|
22.10
|
23.10
|
25.50
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
2.980
|
4.450
|
Capex
1 |
13,429
|
8,286
|
9,820
|
-
|
13,787
|
16,601
|
17,644
|
Capex / Sales
|
27.53%
|
13.65%
|
9.86%
|
-
|
18.38%
|
19.06%
|
17.51%
|
Announcement Date
|
2/6/20
|
2/19/21
|
2/11/22
|
2/17/23
|
2/7/24
|
-
|
-
|
Last Close Price
25.15
TWD Average target price
31.85
TWD Spread / Average Target +26.64% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.41% | 3.22B | | +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
|