End-of-day quote
Taipei Exchange
03:30:00 15/07/2024 am IST
|
5-day change
|
1st Jan Change
|
110.5
TWD
|
-0.90%
|
|
+1.38%
|
-24.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Capitalization
1 |
6,188
|
17,033
|
14,979
|
11,641
|
12,454
|
9,458
|
Enterprise Value (EV)
1 |
6,188
|
18,251
|
16,013
|
12,599
|
12,548
|
10,002
|
P/E ratio
|
-32.4
x
|
61
x
|
32.2
x
|
18.8
x
|
323
x
|
16.5
x
|
Yield
|
-
|
0.75%
|
1.43%
|
2.57%
|
-
|
2.71%
|
Capitalization / Revenue
|
0.85
x
|
2.4
x
|
1.79
x
|
1.22
x
|
1.26
x
|
0.92
x
|
EV / Revenue
|
0.85
x
|
2.57
x
|
1.91
x
|
1.33
x
|
1.27
x
|
0.98
x
|
EV / EBITDA
|
-
|
38.6
x
|
19.5
x
|
12.7
x
|
13.4
x
|
9.31
x
|
EV / FCF
|
-
|
62.4
x
|
308
x
|
27.1
x
|
-
|
118
x
|
FCF Yield
|
-
|
1.6%
|
0.33%
|
3.69%
|
-
|
0.85%
|
Price to Book
|
-
|
4.84
x
|
3.91
x
|
2.7
x
|
2.89
x
|
2.03
x
|
Nbr of stocks (in thousands)
|
85,593
|
85,593
|
85,593
|
85,593
|
85,593
|
85,593
|
Reference price
2 |
72.30
|
199.0
|
175.0
|
136.0
|
145.5
|
110.5
|
Announcement Date
|
29/03/20
|
30/03/21
|
31/03/22
|
28/03/23
|
26/03/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net sales
1 |
7,260
|
7,092
|
8,389
|
9,503
|
9,919
|
10,231
|
EBITDA
1 |
-
|
473.4
|
821.9
|
990.7
|
939.2
|
1,074
|
EBIT
1 |
-
|
150.7
|
500.7
|
676.5
|
623.6
|
683
|
Operating Margin
|
-
|
2.13%
|
5.97%
|
7.12%
|
6.29%
|
6.68%
|
Earnings before Tax (EBT)
1 |
-
|
295
|
525.6
|
642.7
|
632.8
|
667
|
Net income
1 |
-
|
279
|
465.6
|
617.8
|
385.9
|
574
|
Net margin
|
-
|
3.93%
|
5.55%
|
6.5%
|
3.89%
|
5.61%
|
EPS
2 |
-2.230
|
3.260
|
5.430
|
7.220
|
0.4500
|
6.700
|
Free Cash Flow
1 |
-
|
292.3
|
52.05
|
465
|
-
|
85
|
FCF margin
|
-
|
4.12%
|
0.62%
|
4.89%
|
-
|
0.83%
|
FCF Conversion (EBITDA)
|
-
|
61.74%
|
6.33%
|
46.93%
|
-
|
7.91%
|
FCF Conversion (Net income)
|
-
|
104.76%
|
11.18%
|
75.26%
|
-
|
14.81%
|
Dividend per Share
2 |
-
|
1.500
|
2.500
|
3.500
|
-
|
3.000
|
Announcement Date
|
29/03/20
|
30/03/21
|
31/03/22
|
28/03/23
|
26/03/24
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
1 |
2,469
|
2,337
|
2,079
|
2,579
|
2,508
|
1,937
|
2,348
|
2,665
|
2,969
|
EBITDA
1 |
274.7
|
288.5
|
240.5
|
299
|
-
|
120.1
|
281.6
|
-
|
218.2
|
EBIT
1 |
194.5
|
211
|
161.9
|
220.3
|
83.3
|
42.03
|
203.8
|
239.3
|
138.4
|
Operating Margin
|
7.88%
|
9.03%
|
7.79%
|
8.54%
|
3.32%
|
2.17%
|
8.68%
|
8.98%
|
4.66%
|
Earnings before Tax (EBT)
1 |
226.3
|
247.4
|
79.23
|
180.2
|
-
|
95.65
|
129.4
|
257.8
|
150
|
Net income
1 |
179.4
|
212.9
|
68.44
|
187.5
|
-
|
70.33
|
47.61
|
166
|
102
|
Net margin
|
7.26%
|
9.11%
|
3.29%
|
7.27%
|
-
|
3.63%
|
2.03%
|
6.23%
|
3.44%
|
EPS
2 |
2.090
|
2.480
|
0.8000
|
2.190
|
1.750
|
0.8200
|
0.5600
|
1.940
|
1.190
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/03/22
|
13/05/22
|
11/08/22
|
14/11/22
|
28/03/23
|
12/05/23
|
10/08/23
|
14/11/23
|
26/03/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
---|
Net Debt
1 |
-
|
1,218
|
1,035
|
959
|
94.4
|
544
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.573
x
|
1.259
x
|
0.9678
x
|
0.1005
x
|
0.5065
x
|
Free Cash Flow
1 |
-
|
292
|
52.1
|
465
|
-
|
85
|
ROE (net income / shareholders' equity)
|
-
|
8.27%
|
12.7%
|
15.2%
|
9%
|
12.7%
|
ROA (Net income/ Total Assets)
|
-
|
3%
|
4.77%
|
6.07%
|
3.7%
|
5.6%
|
Assets
1 |
-
|
9,298
|
9,763
|
10,186
|
10,430
|
10,250
|
Book Value Per Share
2 |
-
|
41.10
|
44.70
|
50.30
|
50.40
|
54.50
|
Cash Flow per Share
2 |
-
|
5.220
|
3.030
|
7.050
|
-
|
3.060
|
Capex
1 |
-
|
154
|
178
|
140
|
-
|
150
|
Capex / Sales
|
-
|
2.18%
|
2.13%
|
1.48%
|
-
|
1.47%
|
Announcement Date
|
29/03/20
|
30/03/21
|
31/03/22
|
28/03/23
|
26/03/24
|
-
|
Last Close Price
110.5
TWD Average target price
120
TWD Spread / Average Target +8.60% Consensus |
1st Jan change
|
Capi.
|
---|
| -24.05% | 290M | | +20.40% | 47.6B | | -19.46% | 19.66B | | +31.75% | 17.26B | | -6.90% | 16.69B | | +97.30% | 16.35B | | -2.11% | 15B | | -24.02% | 12.75B | | -22.31% | 12.79B | | +58.24% | 12.38B |
Other Auto, Truck & Motorcycle Parts
|