End-of-day quote
Taiwan S.E.
23:00:00 06/05/2024 BST
|
5-day change
|
1st Jan Change
|
123.5
TWD
|
+1.23%
|
|
+2.49%
|
-7.49%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
23,395
|
20,780
|
17,978
|
28,801
|
25,409
|
23,506
|
-
|
-
|
Enterprise Value (EV)
1 |
23,395
|
20,780
|
17,978
|
28,801
|
24,485
|
23,072
|
22,260
|
20,885
|
P/E ratio
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
4.06%
|
5.86%
|
7.03%
|
Capitalization / Revenue
|
1.82
x
|
1.83
x
|
1.16
x
|
1.19
x
|
1.5
x
|
1.13
x
|
1.08
x
|
0.95
x
|
EV / Revenue
|
1.82
x
|
1.83
x
|
1.16
x
|
1.19
x
|
1.45
x
|
1.11
x
|
1.02
x
|
0.84
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
8.52
x
|
6.88
x
|
4.84
x
|
3.76
x
|
EV / FCF
|
114
x
|
140
x
|
-13
x
|
11.7
x
|
-
|
25.6
x
|
-
|
-
|
FCF Yield
|
0.87%
|
0.71%
|
-7.72%
|
8.53%
|
-
|
3.91%
|
-
|
-
|
Price to Book
|
-
|
-
|
1.99
x
|
2.29
x
|
2.05
x
|
1.7
x
|
1.6
x
|
1.46
x
|
Nbr of stocks (in thousands)
|
174,587
|
185,535
|
185,535
|
189,479
|
190,330
|
190,330
|
-
|
-
|
Reference price
2 |
134.0
|
112.0
|
96.90
|
152.0
|
133.5
|
123.5
|
123.5
|
123.5
|
Announcement Date
|
08/03/20
|
25/02/21
|
20/01/22
|
23/02/23
|
23/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,843
|
11,346
|
15,544
|
24,181
|
16,893
|
20,863
|
21,743
|
24,843
|
EBITDA
1 |
-
|
-
|
-
|
-
|
2,873
|
3,355
|
4,600
|
5,550
|
EBIT
1 |
1,457
|
1,273
|
1,470
|
3,849
|
1,806
|
2,355
|
3,133
|
3,871
|
Operating Margin
|
11.34%
|
11.22%
|
9.46%
|
15.92%
|
10.69%
|
11.29%
|
14.41%
|
15.58%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
204.6
|
148.4
|
-1,387
|
2,455
|
-
|
901
|
-
|
-
|
FCF margin
|
1.59%
|
1.31%
|
-8.93%
|
10.15%
|
-
|
4.32%
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
26.86%
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
5.020
|
7.240
|
8.680
|
Announcement Date
|
08/03/20
|
25/02/21
|
20/01/22
|
23/02/23
|
23/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
4,150
|
4,498
|
4,527
|
6,200
|
7,238
|
6,216
|
5,054
|
4,616
|
3,543
|
2,659
|
4,200
|
5,000
|
5,200
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
403.9
|
517.4
|
635.6
|
979.3
|
1,237
|
997.3
|
674.7
|
523
|
293.1
|
149
|
504
|
675
|
764
|
Operating Margin
|
9.73%
|
11.5%
|
14.04%
|
15.8%
|
17.09%
|
16.04%
|
13.35%
|
11.33%
|
8.27%
|
5.6%
|
12%
|
13.5%
|
14.69%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/21
|
20/01/22
|
20/04/22
|
19/08/22
|
07/11/22
|
23/02/23
|
05/05/23
|
18/08/23
|
23/10/23
|
22/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
924
|
434
|
1,245
|
2,621
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
205
|
148
|
-1,387
|
2,455
|
-
|
901
|
-
|
-
|
ROE (net income / shareholders' equity)
|
17.4%
|
10.7%
|
13.5%
|
31.4%
|
12%
|
15.1%
|
17.8%
|
20%
|
ROA (Net income/ Total Assets)
|
10.6%
|
6.57%
|
7.42%
|
16.8%
|
-
|
8.77%
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
48.60
|
66.40
|
65.00
|
72.80
|
77.00
|
84.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1,499
|
1,241
|
1,994
|
1,541
|
-
|
2,000
|
-
|
-
|
Capex / Sales
|
11.67%
|
10.94%
|
12.83%
|
6.37%
|
-
|
9.59%
|
-
|
-
|
Announcement Date
|
08/03/20
|
25/02/21
|
20/01/22
|
23/02/23
|
23/01/24
|
-
|
-
|
-
|
Last Close Price
123.5
TWD Average target price
161.7
TWD Spread / Average Target +30.90% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.49% | 718M | | -13.62% | 141B | | +20.60% | 43.31B | | +26.10% | 10.85B | | +60.30% | 7.94B | | -5.71% | 5.04B | | +7.97% | 3.51B | | +35.16% | 1.26B | | -18.87% | 883M | | +2.47% | 395M |
Sports & Outdoor Footwear
|