End-of-day quote
Taipei Exchange
06:00:00 2024-05-05 pm EDT
|
5-day change
|
1st Jan Change
|
77.9
TWD
|
-2.26%
|
|
+5.27%
|
+5.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
10,547
|
12,267
|
12,372
|
12,267
|
12,987
|
13,671
|
-
|
Enterprise Value (EV)
1 |
10,547
|
12,267
|
12,372
|
12,267
|
12,987
|
13,671
|
13,671
|
P/E ratio
|
12
x
|
14.1
x
|
11.4
x
|
9.59
x
|
22.6
x
|
13.9
x
|
9.52
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.09
x
|
1.17
x
|
1.09
x
|
1.08
x
|
1.33
x
|
1.13
x
|
0.99
x
|
EV / Revenue
|
1.09
x
|
1.17
x
|
1.09
x
|
1.08
x
|
1.33
x
|
1.13
x
|
0.99
x
|
EV / EBITDA
|
-
|
5.73
x
|
4.71
x
|
5.24
x
|
-
|
6.01
x
|
6.01
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
175,494
|
175,494
|
175,494
|
175,494
|
175,494
|
175,494
|
-
|
Reference price
2 |
60.10
|
69.90
|
70.50
|
69.90
|
74.00
|
77.90
|
77.90
|
Announcement Date
|
3/17/20
|
3/22/21
|
3/11/22
|
3/13/23
|
3/6/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
9,681
|
10,443
|
11,372
|
11,388
|
9,791
|
12,118
|
13,780
|
EBITDA
1 |
-
|
2,141
|
2,625
|
2,341
|
-
|
2,275
|
2,275
|
EBIT
1 |
-
|
1,137
|
1,734
|
1,759
|
639.7
|
1,286
|
1,887
|
Operating Margin
|
-
|
10.89%
|
15.25%
|
15.44%
|
6.53%
|
10.61%
|
13.69%
|
Earnings before Tax (EBT)
1 |
-
|
1,066
|
1,445
|
1,708
|
687.6
|
1,310
|
1,911
|
Net income
1 |
-
|
872.5
|
1,106
|
1,280
|
575.2
|
985
|
1,435
|
Net margin
|
-
|
8.35%
|
9.73%
|
11.24%
|
5.87%
|
8.13%
|
10.41%
|
EPS
2 |
5.020
|
4.940
|
6.210
|
7.290
|
3.280
|
5.610
|
8.180
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/17/20
|
3/22/21
|
3/11/22
|
3/13/23
|
3/6/24
|
-
|
-
|
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 |
3,531
|
2,328
|
3,409
|
2,425
|
3,401
|
2,154
|
3,034
|
2,086
|
2,672
|
1,999
|
3,332
|
2,516
|
3,724
|
2,988
|
4,023
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
643.6
|
456.7
|
785.9
|
276.9
|
652
|
43.73
|
450.6
|
44.68
|
265.8
|
-121.4
|
533.4
|
57
|
655
|
254
|
755
|
Operating Margin
|
18.23%
|
19.61%
|
23.06%
|
11.42%
|
19.17%
|
2.03%
|
14.85%
|
2.14%
|
9.95%
|
-6.07%
|
16.01%
|
2.27%
|
17.59%
|
8.5%
|
18.77%
|
Earnings before Tax (EBT)
1 |
556.1
|
265
|
711.4
|
280.8
|
665.3
|
50.88
|
455.8
|
52.76
|
271.4
|
-92.39
|
545.2
|
63
|
661
|
260
|
761
|
Net income
1 |
431.5
|
197.9
|
521.4
|
248
|
492.7
|
17.54
|
336.2
|
67.12
|
186.5
|
-14.6
|
403.9
|
48
|
496
|
196
|
571
|
Net margin
|
12.22%
|
8.5%
|
15.3%
|
10.23%
|
14.49%
|
0.81%
|
11.08%
|
3.22%
|
6.98%
|
-0.73%
|
12.12%
|
1.91%
|
13.32%
|
6.56%
|
14.19%
|
EPS
2 |
2.430
|
1.110
|
2.920
|
1.400
|
2.810
|
0.1000
|
1.920
|
0.3800
|
1.060
|
-0.0800
|
2.290
|
0.2700
|
2.830
|
1.110
|
3.250
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/15/21
|
3/11/22
|
5/4/22
|
8/5/22
|
11/4/22
|
3/13/23
|
5/11/23
|
8/8/23
|
11/8/23
|
3/6/24
|
5/3/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
18%
|
18.9%
|
22.7%
|
10.2%
|
15.7%
|
21%
|
ROA (Net income/ Total Assets)
|
-
|
9.4%
|
11.7%
|
12.3%
|
5.69%
|
9.48%
|
12.9%
|
Assets
1 |
-
|
9,282
|
9,473
|
10,387
|
10,104
|
10,390
|
11,159
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
129
|
87.1
|
131
|
-
|
131
|
131
|
Capex / Sales
|
-
|
1.24%
|
0.77%
|
1.15%
|
-
|
1.08%
|
0.95%
|
Announcement Date
|
3/17/20
|
3/22/21
|
3/11/22
|
3/13/23
|
3/6/24
|
-
|
-
|
Last Close Price
77.9
TWD Average target price
89
TWD Spread / Average Target +14.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.27% | 433M | | +9.34% | 66.4B | | -3.87% | 13.56B | | +29.65% | 8.56B | | +10.00% | 6.71B | | -8.24% | 5.08B | | +21.53% | 4.83B | | -9.30% | 4.76B | | -2.58% | 3.42B | | +6.64% | 3.09B |
Internet Gaming
|