End-of-day quote
Taiwan S.E.
18:00:00 2024-05-16 EDT
|
5-day change
|
1st Jan Change
|
57.4
TWD
|
+3.05%
|
|
+6.69%
|
+7.09%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
33,813
|
27,314
|
27,644
|
33,672
|
50,489
|
54,069
|
-
|
Enterprise Value (EV)
1 |
54,754
|
46,201
|
43,520
|
46,491
|
53,569
|
61,853
|
61,336
|
P/E ratio
|
18.1
x
|
69
x
|
49.7
x
|
20.7
x
|
22.7
x
|
17.6
x
|
15.8
x
|
Yield
|
3.31%
|
0.69%
|
1.19%
|
3.02%
|
2.65%
|
4.02%
|
4.17%
|
Capitalization / Revenue
|
1.18
x
|
1.3
x
|
1.16
x
|
1.11
x
|
1.29
x
|
1.27
x
|
1.21
x
|
EV / Revenue
|
1.92
x
|
2.2
x
|
1.83
x
|
1.54
x
|
1.37
x
|
1.45
x
|
1.37
x
|
EV / EBITDA
|
14.3
x
|
28.7
x
|
20.5
x
|
15.9
x
|
12.5
x
|
11.7
x
|
10.5
x
|
EV / FCF
|
-42.2
x
|
14.8
x
|
13.3
x
|
25.5
x
|
19.7
x
|
17.4
x
|
24.7
x
|
FCF Yield
|
-2.37%
|
6.77%
|
7.52%
|
3.92%
|
5.07%
|
5.75%
|
4.04%
|
Price to Book
|
2.3
x
|
1.96
x
|
1.93
x
|
2.13
x
|
2.95
x
|
2.63
x
|
2.73
x
|
Nbr of stocks (in thousands)
|
941,867
|
941,867
|
941,867
|
941,867
|
941,967
|
941,967
|
-
|
Reference price
2 |
35.90
|
29.00
|
29.35
|
35.75
|
53.60
|
55.70
|
55.70
|
Announcement Date
|
20-03-26
|
21-03-25
|
22-03-28
|
23-02-24
|
24-03-27
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
28,540
|
21,043
|
23,735
|
30,242
|
39,100
|
42,542
|
44,718
|
EBITDA
1 |
3,838
|
1,610
|
2,119
|
2,921
|
4,270
|
5,268
|
5,848
|
EBIT
1 |
2,445
|
179.8
|
491.3
|
1,507
|
2,791
|
3,220
|
3,860
|
Operating Margin
|
8.57%
|
0.85%
|
2.07%
|
4.98%
|
7.14%
|
7.57%
|
8.63%
|
Earnings before Tax (EBT)
1 |
2,372
|
479.6
|
674.7
|
2,041
|
2,842
|
3,764
|
4,153
|
Net income
1 |
1,874
|
395.9
|
558
|
1,627
|
2,226
|
2,990
|
3,322
|
Net margin
|
6.57%
|
1.88%
|
2.35%
|
5.38%
|
5.69%
|
7.03%
|
7.43%
|
EPS
2 |
1.980
|
0.4200
|
0.5900
|
1.730
|
2.360
|
3.170
|
3.530
|
Free Cash Flow
1 |
-1,296
|
3,126
|
3,272
|
1,820
|
2,717
|
3,558
|
2,480
|
FCF margin
|
-4.54%
|
14.86%
|
13.79%
|
6.02%
|
6.95%
|
8.36%
|
5.55%
|
FCF Conversion (EBITDA)
|
-
|
194.19%
|
154.43%
|
62.32%
|
63.63%
|
67.54%
|
42.41%
|
FCF Conversion (Net income)
|
-
|
789.79%
|
586.39%
|
111.87%
|
122.07%
|
119%
|
74.65%
|
Dividend per Share
2 |
1.190
|
0.2000
|
0.3500
|
1.080
|
1.420
|
2.240
|
2.320
|
Announcement Date
|
20-03-26
|
21-03-25
|
22-03-28
|
23-02-24
|
24-03-27
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
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 |
5,694
|
7,416
|
7,359
|
8,156
|
8,958
|
9,941
|
9,540
|
9,979
|
9,640
|
10,576
|
10,490
|
11,012
|
10,846
|
10,313
|
EBITDA
1 |
-
|
587.1
|
-
|
751.8
|
656.4
|
990.8
|
1,210
|
962.2
|
1,107
|
1,161
|
1,567
|
1,631
|
1,475
|
-
|
EBIT
1 |
260.9
|
404.6
|
527.4
|
398.5
|
300.4
|
646
|
840.5
|
593.7
|
710.5
|
768.6
|
816.5
|
889.5
|
762
|
912
|
Operating Margin
|
4.58%
|
5.46%
|
7.17%
|
4.89%
|
3.35%
|
6.5%
|
8.81%
|
5.95%
|
7.37%
|
7.27%
|
7.78%
|
8.08%
|
7.03%
|
8.84%
|
Earnings before Tax (EBT)
1 |
264.9
|
191.5
|
736.4
|
738.6
|
317.5
|
702.5
|
962.6
|
826.1
|
350.8
|
1,037
|
926
|
986
|
856
|
1,001
|
Net income
1 |
231.6
|
186.2
|
599.2
|
571.6
|
253.6
|
543.7
|
753.7
|
659.7
|
268.8
|
804.2
|
731.5
|
789
|
684.5
|
801
|
Net margin
|
4.07%
|
2.51%
|
8.14%
|
7.01%
|
2.83%
|
5.47%
|
7.9%
|
6.61%
|
2.79%
|
7.6%
|
6.97%
|
7.16%
|
6.31%
|
7.77%
|
EPS
2 |
0.2400
|
0.2000
|
0.6300
|
0.6000
|
0.2700
|
0.5800
|
0.7900
|
0.7000
|
0.2900
|
0.8500
|
0.7800
|
0.8400
|
0.7250
|
0.8500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-05
|
22-03-28
|
22-08-05
|
22-11-07
|
23-02-24
|
23-05-10
|
23-08-07
|
23-11-06
|
24-03-27
|
24-05-14
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
20,941
|
18,887
|
15,876
|
12,820
|
3,079
|
7,784
|
7,267
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.456
x
|
11.73
x
|
7.493
x
|
4.389
x
|
0.7211
x
|
1.478
x
|
1.243
x
|
Free Cash Flow
1 |
-1,296
|
3,126
|
3,272
|
1,820
|
2,717
|
3,558
|
2,480
|
ROE (net income / shareholders' equity)
|
13%
|
2.76%
|
3.95%
|
10.8%
|
13.5%
|
16.4%
|
17.1%
|
ROA (Net income/ Total Assets)
|
4.36%
|
0.88%
|
1.32%
|
3.9%
|
5.14%
|
6.9%
|
6.43%
|
Assets
1 |
42,953
|
45,035
|
42,370
|
41,729
|
43,285
|
43,333
|
51,691
|
Book Value Per Share
2 |
15.60
|
14.80
|
15.20
|
16.80
|
18.20
|
21.20
|
20.40
|
Cash Flow per Share
2 |
3.700
|
2.140
|
2.520
|
2.550
|
4.100
|
4.560
|
3.630
|
Capex
1 |
1,310
|
1,718
|
1,247
|
591
|
1,155
|
1,079
|
1,235
|
Capex / Sales
|
4.59%
|
8.17%
|
5.26%
|
1.96%
|
2.95%
|
2.54%
|
2.76%
|
Announcement Date
|
20-03-26
|
21-03-25
|
22-03-28
|
23-02-24
|
24-03-27
|
-
|
-
|
Last Close Price
55.7
TWD Average target price
62.2
TWD Spread / Average Target +11.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.09% | 1.63B | | +23.88% | 138B | | +14.33% | 81.01B | | +0.58% | 69.66B | | +22.60% | 52.04B | | +5.72% | 42.13B | | +61.62% | 36.88B | | +78.40% | 24.23B | | +11.34% | 21.92B | | +34.82% | 20.83B |
Other Aerospace & Defense
|