End-of-day quote
Taiwan S.E.
06:00:00 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
88.3
TWD
|
+1.96%
|
|
+1.85%
|
+8.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
73,471
|
72,032
|
88,318
|
80,763
|
137,011
|
148,261
|
-
|
-
|
Enterprise Value (EV)
1 |
146,330
|
145,085
|
196,438
|
80,763
|
237,461
|
211,929
|
225,563
|
234,009
|
P/E ratio
|
10.2
x
|
8.99
x
|
7.97
x
|
7.99
x
|
17.8
x
|
19.2
x
|
15.4
x
|
9.57
x
|
Yield
|
6.14%
|
7.23%
|
6.65%
|
-
|
-
|
4.2%
|
5.36%
|
6.76%
|
Capitalization / Revenue
|
0.14
x
|
0.12
x
|
0.11
x
|
0.1
x
|
0.2
x
|
0.19
x
|
0.17
x
|
0.14
x
|
EV / Revenue
|
0.28
x
|
0.24
x
|
0.25
x
|
0.1
x
|
0.35
x
|
0.28
x
|
0.27
x
|
0.22
x
|
EV / EBITDA
|
14.3
x
|
13.3
x
|
13.3
x
|
5.14
x
|
20.6
x
|
14.4
x
|
13.4
x
|
11.4
x
|
EV / FCF
|
-
|
12.3
x
|
-
|
-
|
-
|
-75.1
x
|
-
|
-
|
FCF Yield
|
-
|
8.12%
|
-
|
-
|
-
|
-1.33%
|
-
|
-
|
Price to Book
|
1.03
x
|
1.1
x
|
1.25
x
|
-
|
1.86
x
|
1.64
x
|
1.52
x
|
1.4
x
|
Nbr of stocks (in thousands)
|
1,879,057
|
1,679,057
|
1,679,057
|
1,679,057
|
1,679,057
|
1,679,057
|
-
|
-
|
Reference price
2 |
39.10
|
42.90
|
52.60
|
48.10
|
81.60
|
88.30
|
88.30
|
88.30
|
Announcement Date
|
3/18/20
|
3/30/21
|
3/1/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
527,601
|
609,886
|
778,573
|
775,232
|
671,888
|
760,724
|
848,987
|
1,046,130
|
EBITDA
1 |
10,261
|
10,879
|
14,777
|
15,723
|
11,520
|
14,758
|
16,884
|
20,489
|
EBIT
1 |
9,613
|
10,050
|
13,804
|
14,700
|
10,395
|
12,920
|
15,002
|
19,451
|
Operating Margin
|
1.82%
|
1.65%
|
1.77%
|
1.9%
|
1.55%
|
1.7%
|
1.77%
|
1.86%
|
Earnings before Tax (EBT)
1 |
8,188
|
9,888
|
-
|
12,710
|
10,282
|
6,732
|
8,274
|
-
|
Net income
1 |
6,453
|
8,123
|
-
|
10,512
|
8,109
|
5,508
|
6,837
|
-
|
Net margin
|
1.22%
|
1.33%
|
-
|
1.36%
|
1.21%
|
0.72%
|
0.81%
|
-
|
EPS
2 |
3.840
|
4.770
|
6.600
|
6.020
|
4.590
|
4.595
|
5.745
|
9.230
|
Free Cash Flow
1 |
-
|
11,787
|
-
|
-
|
-
|
-2,821
|
-
|
-
|
FCF margin
|
-
|
1.93%
|
-
|
-
|
-
|
-0.37%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
108.35%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
145.1%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.400
|
3.100
|
3.500
|
-
|
-
|
3.710
|
4.730
|
5.970
|
Announcement Date
|
3/18/20
|
3/30/21
|
3/1/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
201,890
|
199,342
|
-
|
199,056
|
189,823
|
176,488
|
144,754
|
156,690
|
187,355
|
183,090
|
168,461
|
172,058
|
193,678
|
191,432
|
178,209
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
3,413
|
2,213
|
2,739
|
3,243
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,900
|
-
|
-
|
3,642
|
3,558
|
3,146
|
1,941
|
2,466
|
2,964
|
3,023
|
2,814
|
2,798
|
3,388
|
3,028
|
3,069
|
Operating Margin
|
1.93%
|
-
|
-
|
1.83%
|
1.87%
|
1.78%
|
1.34%
|
1.57%
|
1.58%
|
1.65%
|
1.67%
|
1.63%
|
1.75%
|
1.58%
|
1.72%
|
Earnings before Tax (EBT)
1 |
3,872
|
-
|
-
|
3,596
|
3,265
|
1,677
|
866.2
|
3,601
|
1,898
|
3,917
|
1,211
|
1,484
|
2,394
|
1,643
|
1,669
|
Net income
1 |
3,185
|
2,705
|
-
|
2,897
|
2,762
|
1,410
|
684.9
|
2,317
|
1,592
|
3,515
|
980
|
1,185
|
2,009
|
1,333
|
1,342
|
Net margin
|
1.58%
|
1.36%
|
-
|
1.46%
|
1.45%
|
0.8%
|
0.47%
|
1.48%
|
0.85%
|
1.92%
|
0.58%
|
0.69%
|
1.04%
|
0.7%
|
0.75%
|
EPS
2 |
1.900
|
1.610
|
2.050
|
1.490
|
1.640
|
0.8400
|
0.4100
|
1.140
|
0.9500
|
2.090
|
0.6750
|
1.000
|
1.550
|
1.375
|
1.290
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/12/21
|
3/1/22
|
5/11/22
|
8/11/22
|
11/10/22
|
3/1/23
|
5/12/23
|
8/11/23
|
11/13/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
72,859
|
73,054
|
108,120
|
-
|
100,450
|
63,668
|
77,302
|
85,749
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.1
x
|
6.715
x
|
7.317
x
|
-
|
8.72
x
|
4.314
x
|
4.578
x
|
4.185
x
|
Free Cash Flow
1 |
-
|
11,787
|
-
|
-
|
-
|
-2,821
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11%
|
12.6%
|
16.9%
|
-
|
9.8%
|
9.31%
|
10.4%
|
15.2%
|
ROA (Net income/ Total Assets)
|
3.03%
|
3.5%
|
-
|
-
|
2.57%
|
1.64%
|
1.81%
|
-
|
Assets
1 |
213,202
|
232,162
|
-
|
-
|
315,312
|
335,854
|
377,735
|
-
|
Book Value Per Share
2 |
37.80
|
39.00
|
41.90
|
-
|
43.90
|
53.90
|
58.10
|
63.10
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
-3.090
|
-
|
-
|
Capex
1 |
355
|
6,038
|
-
|
-
|
643
|
120
|
121
|
-
|
Capex / Sales
|
0.07%
|
0.99%
|
-
|
-
|
0.1%
|
0.02%
|
0.01%
|
-
|
Announcement Date
|
3/18/20
|
3/30/21
|
3/1/22
|
3/1/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
88.3
TWD Average target price
73.98
TWD Spread / Average Target -16.22% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.21% | 4.55B | | +33.33% | 4.09B | | -9.92% | 2.56B | | +45.79% | 1.47B | | -0.98% | 985M | | 0.00% | 1.03B | | +28.08% | 917M | | +27.79% | 914M | | -14.79% | 808M | | -6.26% | 609M |
Semiconductor Wholesale
|