Market Closed -
Nyse
01:30:01 18/05/2024 am IST
|
5-day change
|
1st Jan Change
|
8.18
USD
|
+1.36%
|
|
+1.49%
|
-3.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,92,601
|
5,80,007
|
8,10,366
|
5,08,943
|
6,59,069
|
6,61,509
|
-
|
-
|
Enterprise Value (EV)
1 |
1,81,808
|
5,48,772
|
7,56,830
|
3,87,788
|
6,06,167
|
6,46,526
|
6,39,267
|
6,37,396
|
P/E ratio
|
20.1
x
|
19.5
x
|
14.2
x
|
5.74
x
|
10.7
x
|
14.1
x
|
11.5
x
|
10.9
x
|
Yield
|
4.56%
|
3.39%
|
4.62%
|
8.85%
|
5.7%
|
5.16%
|
5.78%
|
6.54%
|
Capitalization / Revenue
|
1.3
x
|
3.28
x
|
3.8
x
|
1.83
x
|
2.96
x
|
2.81
x
|
2.45
x
|
2.22
x
|
EV / Revenue
|
1.23
x
|
3.1
x
|
3.55
x
|
1.39
x
|
2.72
x
|
2.75
x
|
2.36
x
|
2.14
x
|
EV / EBITDA
|
3.36
x
|
7.74
x
|
7.66
x
|
2.61
x
|
6.16
x
|
6.49
x
|
5.35
x
|
5.03
x
|
EV / FCF
|
4.74
x
|
13.9
x
|
17.9
x
|
5.9
x
|
-111
x
|
83.6
x
|
18.8
x
|
12.4
x
|
FCF Yield
|
21.1%
|
7.18%
|
5.59%
|
17%
|
-0.9%
|
1.2%
|
5.32%
|
8.08%
|
Price to Book
|
0.94
x
|
2.42
x
|
2.83
x
|
1.49
x
|
1.81
x
|
1.81
x
|
1.72
x
|
1.65
x
|
Nbr of stocks (in thousands)
|
1,17,08,240
|
1,23,01,323
|
1,24,67,169
|
1,25,04,749
|
1,25,29,822
|
1,25,28,589
|
-
|
-
|
Reference price
2 |
16.45
|
47.15
|
65.00
|
40.70
|
52.60
|
52.80
|
52.80
|
52.80
|
Announcement Date
|
05/02/20
|
27/01/21
|
25/01/22
|
16/01/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,48,202
|
1,76,821
|
2,13,011
|
2,78,705
|
2,22,533
|
2,35,273
|
2,70,380
|
2,98,282
|
EBITDA
1 |
54,080
|
70,915
|
98,761
|
1,48,462
|
98,375
|
99,568
|
1,19,501
|
1,26,775
|
EBIT
1 |
4,690
|
22,007
|
51,686
|
1,04,292
|
57,891
|
51,164
|
62,684
|
66,185
|
Operating Margin
|
3.16%
|
12.45%
|
24.26%
|
37.42%
|
26.01%
|
21.75%
|
23.18%
|
22.19%
|
Earnings before Tax (EBT)
1 |
5,736
|
27,926
|
61,803
|
1,06,097
|
70,912
|
56,874
|
69,368
|
73,503
|
Net income
1 |
9,708
|
29,189
|
55,780
|
87,198
|
60,990
|
47,972
|
58,211
|
60,650
|
Net margin
|
6.55%
|
16.51%
|
26.19%
|
31.29%
|
27.41%
|
20.39%
|
21.53%
|
20.33%
|
EPS
2 |
0.8200
|
2.420
|
4.570
|
7.090
|
4.930
|
3.735
|
4.587
|
4.865
|
Free Cash Flow
1 |
38,386
|
39,400
|
42,317
|
65,733
|
-5,474
|
7,733
|
34,018
|
51,512
|
FCF margin
|
25.9%
|
22.28%
|
19.87%
|
23.59%
|
-2.46%
|
3.29%
|
12.58%
|
17.27%
|
FCF Conversion (EBITDA)
|
70.98%
|
55.56%
|
42.85%
|
44.28%
|
-
|
7.77%
|
28.47%
|
40.63%
|
FCF Conversion (Net income)
|
395.41%
|
134.98%
|
75.86%
|
75.38%
|
-
|
16.12%
|
58.44%
|
84.93%
|
Dividend per Share
2 |
0.7500
|
1.600
|
3.000
|
3.600
|
3.000
|
2.723
|
3.050
|
3.455
|
Announcement Date
|
05/02/20
|
27/01/21
|
25/01/22
|
16/01/23
|
31/01/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
59,100
|
63,423
|
72,055
|
75,392
|
67,836
|
54,209
|
56,296
|
57,069
|
54,958
|
54,632
|
56,186
|
61,285
|
64,227
|
62,945
|
67,245
|
EBITDA
1 |
29,433
|
33,724
|
39,271
|
41,353
|
34,114
|
24,384
|
25,606
|
25,240
|
23,144
|
22,550
|
23,710
|
26,713
|
27,790
|
25,714
|
27,692
|
EBIT
1 |
17,616
|
22,334
|
28,164
|
30,157
|
23,637
|
14,481
|
15,675
|
15,312
|
12,423
|
11,665
|
11,867
|
13,883
|
14,812
|
13,353
|
15,271
|
Operating Margin
|
29.81%
|
35.21%
|
39.09%
|
40%
|
34.84%
|
26.71%
|
27.84%
|
26.83%
|
22.6%
|
21.35%
|
21.12%
|
22.65%
|
23.06%
|
21.21%
|
22.71%
|
Earnings before Tax (EBT)
1 |
18,174
|
23,648
|
25,578
|
32,346
|
24,526
|
19,128
|
18,485
|
18,648
|
14,650
|
12,721
|
13,143
|
15,397
|
16,313
|
14,695
|
16,923
|
Net income
1 |
15,949
|
19,808
|
21,327
|
26,996
|
19,068
|
16,183
|
15,641
|
15,971
|
13,195
|
10,456
|
11,275
|
13,243
|
14,033
|
13,051
|
14,504
|
Net margin
|
26.99%
|
31.23%
|
29.6%
|
35.81%
|
28.11%
|
29.85%
|
27.78%
|
27.99%
|
24.01%
|
19.14%
|
20.07%
|
21.61%
|
21.85%
|
20.73%
|
21.57%
|
EPS
2 |
1.300
|
1.610
|
1.740
|
2.140
|
1.540
|
1.310
|
1.270
|
1.270
|
1.060
|
0.8400
|
0.8940
|
1.033
|
1.097
|
1.013
|
1.128
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.600
|
-
|
-
|
-
|
2.575
|
-
|
-
|
-
|
Announcement Date
|
25/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
16/01/23
|
26/04/23
|
26/07/23
|
25/10/23
|
31/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
10,793
|
31,235
|
53,536
|
1,21,155
|
52,902
|
14,983
|
22,242
|
24,114
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
38,386
|
39,400
|
42,317
|
65,733
|
-5,474
|
7,733
|
34,018
|
51,512
|
ROE (net income / shareholders' equity)
|
4.7%
|
13.2%
|
21.6%
|
28.3%
|
17.6%
|
13.3%
|
14.8%
|
15.6%
|
ROA (Net income/ Total Assets)
|
2.64%
|
7.81%
|
13.3%
|
17.5%
|
11.2%
|
9.1%
|
10.4%
|
10.2%
|
Assets
1 |
3,67,449
|
3,73,854
|
4,20,972
|
4,98,739
|
5,46,119
|
5,27,296
|
5,62,385
|
5,94,469
|
Book Value Per Share
2 |
17.60
|
19.50
|
23.00
|
27.20
|
29.00
|
29.10
|
30.80
|
32.10
|
Cash Flow per Share
2 |
4.660
|
5.450
|
7.400
|
11.90
|
6.950
|
7.140
|
9.150
|
9.160
|
Capex
1 |
16,518
|
26,345
|
48,035
|
80,128
|
91,474
|
1,03,002
|
76,087
|
69,376
|
Capex / Sales
|
11.15%
|
14.9%
|
22.55%
|
28.75%
|
41.11%
|
43.78%
|
28.14%
|
23.26%
|
Announcement Date
|
05/02/20
|
27/01/21
|
25/01/22
|
16/01/23
|
31/01/24
|
-
|
-
|
-
|
Last Close Price
52.8
TWD Average target price
54.85
TWD Spread / Average Target +3.89% Consensus |
1st Jan change
|
Capi.
|
---|
| +86.74% | 2,275B | | +40.81% | 673B | | +25.00% | 647B | | +11.57% | 266B | | +34.04% | 216B | | +14.41% | 178B | | +46.81% | 139B | | -36.62% | 135B | | +46.85% | 115B |
Other Semiconductors
|