End-of-day quote
Taipei Exchange
03:30:00 03/05/2024 am IST
|
5-day change
|
1st Jan Change
|
2,250
TWD
|
-3.02%
|
|
+6.38%
|
-8.16%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
26,475
|
44,321
|
1,63,279
|
99,614
|
1,82,873
|
1,67,945
|
-
|
Enterprise Value (EV)
1 |
26,475
|
42,570
|
1,60,796
|
99,614
|
1,80,172
|
1,64,593
|
1,63,709
|
P/E ratio
|
48.8
x
|
62.5
x
|
148
x
|
62.1
x
|
124
x
|
83.1
x
|
60.4
x
|
Yield
|
1.96%
|
1.26%
|
0.64%
|
1.42%
|
0.71%
|
0.98%
|
1.26%
|
Capitalization / Revenue
|
18.8
x
|
24.9
x
|
69.1
x
|
31
x
|
60
x
|
44
x
|
34.6
x
|
EV / Revenue
|
18.8
x
|
24
x
|
68
x
|
31
x
|
59.1
x
|
43.1
x
|
33.8
x
|
EV / EBITDA
|
39.1
x
|
48.3
x
|
121
x
|
51.7
x
|
99.1
x
|
68.2
x
|
50.6
x
|
EV / FCF
|
-
|
46.1
x
|
122
x
|
-
|
122
x
|
83.7
x
|
73
x
|
FCF Yield
|
-
|
2.17%
|
0.82%
|
-
|
0.82%
|
1.19%
|
1.37%
|
Price to Book
|
15.6
x
|
22.7
x
|
66
x
|
33.2
x
|
60.5
x
|
41.6
x
|
34.4
x
|
Nbr of stocks (in thousands)
|
74,264
|
74,489
|
74,556
|
74,617
|
74,642
|
74,642
|
-
|
Reference price
2 |
356.5
|
595.0
|
2,190
|
1,335
|
2,450
|
2,250
|
2,250
|
Announcement Date
|
12/02/20
|
09/02/21
|
10/02/22
|
08/02/23
|
06/02/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,410
|
1,777
|
2,364
|
3,217
|
3,050
|
3,819
|
4,849
|
EBITDA
1 |
676.5
|
882.1
|
1,328
|
1,928
|
1,818
|
2,413
|
3,233
|
EBIT
1 |
621.3
|
822.6
|
1,269
|
1,853
|
1,693
|
2,324
|
3,186
|
Operating Margin
|
44.06%
|
46.3%
|
53.68%
|
57.62%
|
55.49%
|
60.85%
|
65.7%
|
Earnings before Tax (EBT)
1 |
633.2
|
830.8
|
1,283
|
-
|
1,751
|
2,376
|
2,738
|
Net income
1 |
542.1
|
708
|
1,101
|
1,612
|
1,474
|
2,005
|
2,559
|
Net margin
|
38.44%
|
39.85%
|
46.58%
|
50.11%
|
48.34%
|
52.49%
|
52.77%
|
EPS
2 |
7.300
|
9.520
|
14.78
|
21.51
|
19.70
|
27.09
|
37.28
|
Free Cash Flow
1 |
-
|
923.8
|
1,321
|
-
|
1,478
|
1,966
|
2,243
|
FCF margin
|
-
|
52%
|
55.87%
|
-
|
48.46%
|
51.48%
|
46.25%
|
FCF Conversion (EBITDA)
|
-
|
104.72%
|
99.42%
|
-
|
81.3%
|
81.47%
|
69.38%
|
FCF Conversion (Net income)
|
-
|
130.48%
|
119.94%
|
-
|
100.26%
|
98.07%
|
87.65%
|
Dividend per Share
2 |
7.000
|
7.500
|
14.00
|
19.00
|
17.50
|
22.09
|
28.45
|
Announcement Date
|
12/02/20
|
09/02/21
|
10/02/22
|
08/02/23
|
06/02/24
|
-
|
-
|
Fiscal Period: December |
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
|
---|
Net sales
1 |
631.4
|
727.1
|
796.3
|
790.6
|
902.7
|
667.8
|
696.6
|
787.1
|
898.9
|
802.8
|
894.8
|
986.6
|
1,065
|
EBITDA
1 |
346.9
|
427.6
|
480.1
|
465.6
|
555
|
392.7
|
401
|
450.4
|
574.2
|
456.4
|
560.1
|
648.5
|
735.3
|
EBIT
1 |
331.7
|
413.3
|
460.1
|
445.4
|
534.6
|
367.1
|
368.8
|
417.2
|
539.5
|
420.6
|
537.9
|
608.5
|
668.4
|
Operating Margin
|
52.54%
|
56.84%
|
57.78%
|
56.34%
|
59.22%
|
54.97%
|
52.94%
|
53.01%
|
60.02%
|
52.4%
|
60.11%
|
61.67%
|
62.79%
|
Earnings before Tax (EBT)
1 |
332.5
|
428.1
|
475.3
|
485.5
|
520
|
371.5
|
415.9
|
486.2
|
477.4
|
511.5
|
568.7
|
623.3
|
674.7
|
Net income
1 |
287.3
|
366
|
408.9
|
406.4
|
430.5
|
313.1
|
351.7
|
405.9
|
403.8
|
430.6
|
473.1
|
524.5
|
576.9
|
Net margin
|
45.5%
|
50.34%
|
51.35%
|
51.41%
|
47.69%
|
46.89%
|
50.49%
|
51.57%
|
44.92%
|
53.64%
|
52.87%
|
53.16%
|
54.19%
|
EPS
2 |
3.860
|
4.890
|
5.470
|
5.430
|
5.770
|
4.200
|
4.710
|
5.430
|
5.360
|
5.770
|
6.299
|
6.980
|
7.678
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/02/22
|
26/04/22
|
28/07/22
|
27/10/22
|
08/02/23
|
27/04/23
|
27/07/23
|
25/10/23
|
06/02/24
|
03/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
1,751
|
2,483
|
-
|
2,702
|
3,352
|
4,236
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
924
|
1,321
|
-
|
1,478
|
1,966
|
2,243
|
ROE (net income / shareholders' equity)
|
31.6%
|
38.3%
|
49.3%
|
58.2%
|
48.5%
|
59.1%
|
62.1%
|
ROA (Net income/ Total Assets)
|
-
|
31.4%
|
38.9%
|
45.5%
|
38.5%
|
46.3%
|
48.6%
|
Assets
1 |
-
|
2,255
|
2,832
|
3,543
|
3,828
|
4,332
|
5,266
|
Book Value Per Share
2 |
22.90
|
26.20
|
33.20
|
40.20
|
40.50
|
54.10
|
65.50
|
Cash Flow per Share
2 |
-
|
12.40
|
-
|
-
|
20.40
|
28.40
|
48.60
|
Capex
1 |
-
|
19.5
|
26.8
|
-
|
47.5
|
55.7
|
74.8
|
Capex / Sales
|
-
|
1.1%
|
1.13%
|
-
|
1.56%
|
1.46%
|
1.54%
|
Announcement Date
|
12/02/20
|
09/02/21
|
10/02/22
|
08/02/23
|
06/02/24
|
-
|
-
|
Last Close Price
2,250
TWD Average target price
3,250
TWD Spread / Average Target +44.44% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.16% | 5.2B | | +79.29% | 2,185B | | +31.53% | 627B | | +14.50% | 592B | | +2.16% | 243B | | +4.96% | 163B | | -38.51% | 132B | | +34.40% | 127B | | +35.34% | 105B | | +0.54% | 99B |
Other Semiconductors
|