End-of-day quote
Taiwan S.E.
06:00:00 2024-05-13 pm EDT
|
5-day change
|
1st Jan Change
|
89.9
TWD
|
+2.04%
|
|
+6.26%
|
+30.86%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
25,756
|
28,020
|
17,036
|
21,030
|
20,811
|
27,233
|
-
|
Enterprise Value (EV)
1 |
32,447
|
34,845
|
30,440
|
34,097
|
20,811
|
37,785
|
36,045
|
P/E ratio
|
20
x
|
41.3
x
|
433
x
|
48.9
x
|
29.4
x
|
19.3
x
|
17.8
x
|
Yield
|
1.65%
|
1.21%
|
-
|
-
|
-
|
2.78%
|
3.34%
|
Capitalization / Revenue
|
1.02
x
|
0.99
x
|
0.55
x
|
0.63
x
|
0.55
x
|
0.67
x
|
0.64
x
|
EV / Revenue
|
1.28
x
|
1.23
x
|
0.99
x
|
1.01
x
|
0.55
x
|
0.94
x
|
0.84
x
|
EV / EBITDA
|
13.1
x
|
18.2
x
|
-
|
34.4
x
|
7.88
x
|
9.02
x
|
9.01
x
|
EV / FCF
|
110
x
|
16.1
x
|
-7.26
x
|
-2,225
x
|
-
|
34.7
x
|
15.2
x
|
FCF Yield
|
0.91%
|
6.23%
|
-13.8%
|
-0.04%
|
-
|
2.88%
|
6.56%
|
Price to Book
|
2.82
x
|
3.01
x
|
2.01
x
|
2.22
x
|
-
|
2.62
x
|
2.39
x
|
Nbr of stocks (in thousands)
|
303,017
|
302,589
|
302,589
|
302,589
|
302,922
|
302,922
|
-
|
Reference price
2 |
85.00
|
92.60
|
56.30
|
69.50
|
68.70
|
89.90
|
89.90
|
Announcement Date
|
3/19/20
|
3/25/21
|
3/23/22
|
3/15/23
|
3/15/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
25,373
|
28,367
|
30,779
|
33,613
|
38,070
|
40,375
|
42,702
|
EBITDA
1 |
2,486
|
1,914
|
-
|
991.6
|
2,640
|
4,187
|
4,002
|
EBIT
1 |
1,609
|
930.1
|
154.2
|
-214.9
|
1,242
|
2,032
|
2,124
|
Operating Margin
|
6.34%
|
3.28%
|
0.5%
|
-0.64%
|
3.26%
|
5.03%
|
4.97%
|
Earnings before Tax (EBT)
1 |
1,617
|
975.3
|
163.7
|
303.6
|
1,334
|
1,878
|
2,022
|
Net income
1 |
1,293
|
679.3
|
38.15
|
429
|
709.8
|
1,417
|
1,534
|
Net margin
|
5.09%
|
2.39%
|
0.12%
|
1.28%
|
1.86%
|
3.51%
|
3.59%
|
EPS
2 |
4.260
|
2.240
|
0.1300
|
1.420
|
2.340
|
4.670
|
5.050
|
Free Cash Flow
1 |
295.7
|
2,170
|
-4,194
|
-15.32
|
-
|
1,090
|
2,364
|
FCF margin
|
1.17%
|
7.65%
|
-13.63%
|
-0.05%
|
-
|
2.7%
|
5.54%
|
FCF Conversion (EBITDA)
|
11.9%
|
113.39%
|
-
|
-
|
-
|
26.03%
|
59.06%
|
FCF Conversion (Net income)
|
22.88%
|
319.5%
|
-
|
-
|
-
|
76.92%
|
154.16%
|
Dividend per Share
2 |
1.400
|
1.120
|
-
|
-
|
-
|
2.500
|
3.000
|
Announcement Date
|
3/19/20
|
3/25/21
|
3/23/22
|
3/15/23
|
3/15/24
|
-
|
-
|
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 |
9,741
|
7,527
|
6,567
|
8,029
|
11,490
|
7,035
|
8,636
|
9,676
|
12,722
|
8,026
|
9,328
|
10,021
|
13,047
|
8,080
|
9,639
|
EBITDA
1 |
-
|
-
|
-
|
223
|
1,126
|
-278
|
431.3
|
845.8
|
-
|
-
|
735
|
1,220
|
1,765
|
-
|
-
|
EBIT
1 |
632.1
|
-175.1
|
-750.7
|
-115.5
|
826.3
|
-589.9
|
89.02
|
460.9
|
1,263
|
-331.8
|
235
|
592.5
|
1,190
|
-326
|
88
|
Operating Margin
|
6.49%
|
-2.33%
|
-11.43%
|
-1.44%
|
7.19%
|
-8.38%
|
1.03%
|
4.76%
|
9.93%
|
-4.13%
|
2.52%
|
5.91%
|
9.12%
|
-4.03%
|
0.91%
|
Earnings before Tax (EBT)
1 |
568
|
101.2
|
-538.1
|
10.29
|
730.2
|
-716.5
|
483.7
|
561.4
|
1,006
|
-50.06
|
252
|
460
|
1,152
|
-335
|
125
|
Net income
1 |
474.5
|
82.03
|
-410.3
|
223.2
|
534.1
|
-646.8
|
333.3
|
369.5
|
653.7
|
-137.9
|
179.5
|
338
|
858
|
-261
|
96
|
Net margin
|
4.87%
|
1.09%
|
-6.25%
|
2.78%
|
4.65%
|
-9.19%
|
3.86%
|
3.82%
|
5.14%
|
-1.72%
|
1.92%
|
3.37%
|
6.58%
|
-3.23%
|
1%
|
EPS
2 |
-
|
0.2700
|
-1.360
|
0.7400
|
1.770
|
-2.140
|
1.100
|
1.220
|
2.150
|
-0.4600
|
0.5900
|
1.115
|
2.825
|
-0.8600
|
0.3200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/23/22
|
5/11/22
|
8/10/22
|
11/8/22
|
3/15/23
|
5/12/23
|
8/8/23
|
11/10/23
|
3/15/24
|
5/10/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
6,691
|
6,826
|
13,404
|
13,067
|
-
|
10,552
|
8,812
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.692
x
|
3.566
x
|
-
|
13.18
x
|
-
|
2.52
x
|
2.202
x
|
Free Cash Flow
1 |
296
|
2,170
|
-4,194
|
-15.3
|
-
|
1,090
|
2,364
|
ROE (net income / shareholders' equity)
|
14.7%
|
7.35%
|
0.43%
|
4.78%
|
7.43%
|
14.1%
|
14.1%
|
ROA (Net income/ Total Assets)
|
5.1%
|
2.34%
|
0.11%
|
1.16%
|
1.89%
|
3.7%
|
3.66%
|
Assets
1 |
25,344
|
29,061
|
33,224
|
37,064
|
37,645
|
38,297
|
41,956
|
Book Value Per Share
2 |
30.10
|
30.80
|
28.00
|
31.30
|
-
|
34.30
|
37.60
|
Cash Flow per Share
2 |
3.110
|
9.700
|
-11.70
|
1.300
|
-
|
4.990
|
9.860
|
Capex
1 |
451
|
771
|
657
|
408
|
650
|
529
|
445
|
Capex / Sales
|
1.78%
|
2.72%
|
2.13%
|
1.21%
|
1.71%
|
1.31%
|
1.04%
|
Announcement Date
|
3/19/20
|
3/25/21
|
3/23/22
|
3/15/23
|
3/15/24
|
-
|
-
|
Last Close Price
89.9
TWD Average target price
84.15
TWD Spread / Average Target -6.40% Consensus |
1st Jan change
|
Capi.
|
---|
| +30.86% | 823M | | +4.27% | 5.09B | | +24.67% | 4.64B | | +2.18% | 3.99B | | +7.46% | 2.81B | | +4.36% | 2.04B | | -29.88% | 1.55B | | +11.71% | 974M | | -10.21% | 854M | | +15.77% | 842M |
Sporting & Outdoor Goods
|