End-of-day quote
Taiwan S.E.
18:00:00 2024-06-19 EDT
|
5-day change
|
1st Jan Change
|
34.35
TWD
|
+1.78%
|
|
+7.34%
|
+24.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
235,746
|
249,424
|
307,077
|
271,284
|
350,219
|
435,870
|
-
|
-
|
Enterprise Value (EV)
1 |
299,909
|
308,513
|
368,879
|
345,893
|
421,693
|
524,448
|
540,460
|
557,584
|
P/E ratio
|
11.5
x
|
10.3
x
|
8.82
x
|
12.6
x
|
13.2
x
|
15.8
x
|
13.5
x
|
12.1
x
|
Yield
|
3.22%
|
5.84%
|
5.93%
|
4.38%
|
3.99%
|
3.2%
|
3.94%
|
4.37%
|
Capitalization / Revenue
|
2.19
x
|
2.16
x
|
2.58
x
|
2.96
x
|
3.57
x
|
4.05
x
|
3.76
x
|
2.77
x
|
EV / Revenue
|
2.79
x
|
2.67
x
|
3.09
x
|
3.78
x
|
4.3
x
|
4.87
x
|
4.66
x
|
3.54
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.02
x
|
0.98
x
|
1.14
x
|
1.06
x
|
1.22
x
|
1.41
x
|
1.31
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
12,689,082
|
12,689,082
|
12,689,082
|
12,689,082
|
12,689,082
|
12,689,082
|
-
|
-
|
Reference price
2 |
18.58
|
19.66
|
24.20
|
21.38
|
27.60
|
34.35
|
34.35
|
34.35
|
Announcement Date
|
20-03-23
|
21-03-23
|
22-03-15
|
23-03-15
|
24-03-14
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
107,608
|
115,629
|
119,241
|
91,502
|
98,090
|
107,730
|
115,987
|
157,421
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
69,337
|
72,847
|
65,977
|
48,266
|
48,929
|
47,966
|
49,962
|
50,922
|
Operating Margin
|
64.44%
|
63%
|
55.33%
|
52.75%
|
49.88%
|
44.52%
|
43.08%
|
32.35%
|
Earnings before Tax (EBT)
1 |
25,541
|
30,766
|
44,141
|
28,414
|
33,986
|
39,934
|
38,824
|
49,881
|
Net income
1 |
20,446
|
24,105
|
34,866
|
21,456
|
26,566
|
27,657
|
32,478
|
36,808
|
Net margin
|
19%
|
20.85%
|
29.24%
|
23.45%
|
27.08%
|
25.67%
|
28%
|
23.38%
|
EPS
2 |
1.610
|
1.903
|
2.745
|
1.695
|
2.090
|
2.180
|
2.548
|
2.844
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5978
|
1.148
|
1.435
|
0.9360
|
1.100
|
1.100
|
1.355
|
1.502
|
Announcement Date
|
20-03-23
|
21-03-23
|
22-03-15
|
23-03-15
|
24-03-14
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
---|
Net sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
11,064
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
-
|
0.5165
|
0.4878
|
0.4236
|
0.6404
|
0.1478
|
0.4532
|
0.7200
|
0.6700
|
0.2400
|
0.7300
|
0.6500
|
0.6600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-08-21
|
22-03-15
|
22-05-19
|
22-08-23
|
22-11-21
|
23-03-15
|
23-05-22
|
23-08-23
|
23-11-21
|
24-03-14
|
24-05-22
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
64,162
|
59,089
|
61,802
|
74,610
|
71,474
|
88,578
|
104,590
|
121,714
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.06%
|
9.93%
|
13.3%
|
8.17%
|
9.78%
|
11.1%
|
10.6%
|
10.9%
|
ROA (Net income/ Total Assets)
|
0.87%
|
0.93%
|
1.21%
|
0.71%
|
0.84%
|
0.93%
|
0.92%
|
0.95%
|
Assets
1 |
2,350,734
|
2,586,883
|
2,890,322
|
3,019,466
|
3,157,380
|
2,965,912
|
3,532,134
|
3,870,478
|
Book Value Per Share
2 |
18.30
|
20.00
|
21.20
|
20.20
|
22.60
|
24.40
|
26.30
|
26.90
|
Cash Flow per Share
|
-
|
2.070
|
3.050
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-23
|
21-03-23
|
22-03-15
|
23-03-15
|
24-03-14
|
-
|
-
|
-
|
Last Close Price
34.35
TWD Average target price
29.74
TWD Spread / Average Target -13.42% Consensus |