End-of-day quote
Taiwan S.E.
23:00:00 01/07/2024 BST
|
5-day change
|
1st Jan Change
|
662
TWD
|
+0.91%
|
|
-1.93%
|
+57.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
59,191
|
56,808
|
59,220
|
37,814
|
47,408
|
74,636
|
-
|
-
|
Enterprise Value (EV)
1 |
56,973
|
57,022
|
60,379
|
40,498
|
46,833
|
71,281
|
67,515
|
63,344
|
P/E ratio
|
24
x
|
20.8
x
|
25.9
x
|
11.6
x
|
15.4
x
|
19
x
|
20.8
x
|
17.8
x
|
Yield
|
1.53%
|
1.76%
|
1.51%
|
3.58%
|
2.85%
|
2.04%
|
2%
|
2.18%
|
Capitalization / Revenue
|
4.91
x
|
3.57
x
|
3.54
x
|
1.97
x
|
2.19
x
|
2.92
x
|
2.84
x
|
2.56
x
|
EV / Revenue
|
4.73
x
|
3.59
x
|
3.61
x
|
2.11
x
|
2.16
x
|
2.78
x
|
2.57
x
|
2.17
x
|
EV / EBITDA
|
11.6
x
|
8.91
x
|
10.7
x
|
5.66
x
|
5.92
x
|
7.85
x
|
7.63
x
|
6.3
x
|
EV / FCF
|
35.6
x
|
-209
x
|
108
x
|
29.7
x
|
9.33
x
|
10.2
x
|
13.6
x
|
9.71
x
|
FCF Yield
|
2.81%
|
-0.48%
|
0.93%
|
3.37%
|
10.7%
|
9.84%
|
7.35%
|
10.3%
|
Price to Book
|
4.81
x
|
4.01
x
|
3.47
x
|
1.92
x
|
2.24
x
|
3.09
x
|
2.8
x
|
2.28
x
|
Nbr of stocks (in thousands)
|
100,836
|
100,191
|
111,947
|
112,709
|
112,743
|
112,743
|
-
|
-
|
Reference price
2 |
587.0
|
567.0
|
529.0
|
335.5
|
420.5
|
662.0
|
662.0
|
662.0
|
Announcement Date
|
29/03/20
|
26/03/21
|
25/03/22
|
23/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,046
|
15,900
|
16,736
|
19,215
|
21,675
|
25,596
|
26,297
|
29,131
|
EBITDA
1 |
4,896
|
6,400
|
5,655
|
7,160
|
7,910
|
9,083
|
8,854
|
10,052
|
EBIT
1 |
3,377
|
4,558
|
3,016
|
3,909
|
4,131
|
5,266
|
5,191
|
6,438
|
Operating Margin
|
28.03%
|
28.67%
|
18.02%
|
20.34%
|
19.06%
|
20.57%
|
19.74%
|
22.1%
|
Earnings before Tax (EBT)
1 |
3,526
|
4,285
|
3,183
|
4,390
|
4,497
|
5,750
|
5,343
|
5,911
|
Net income
1 |
2,522
|
3,056
|
2,297
|
3,274
|
3,073
|
4,089
|
3,634
|
4,203
|
Net margin
|
20.94%
|
19.22%
|
13.72%
|
17.04%
|
14.18%
|
15.98%
|
13.82%
|
14.43%
|
EPS
2 |
24.46
|
27.22
|
20.39
|
28.88
|
27.25
|
34.83
|
31.79
|
37.29
|
Free Cash Flow
1 |
1,599
|
-273
|
559.1
|
1,364
|
5,020
|
7,017
|
4,962
|
6,526
|
FCF margin
|
13.28%
|
-1.72%
|
3.34%
|
7.1%
|
23.16%
|
27.41%
|
18.87%
|
22.4%
|
FCF Conversion (EBITDA)
|
32.67%
|
-
|
9.89%
|
19.05%
|
63.47%
|
77.26%
|
56.04%
|
64.92%
|
FCF Conversion (Net income)
|
63.41%
|
-
|
24.34%
|
41.68%
|
163.39%
|
171.6%
|
136.53%
|
155.28%
|
Dividend per Share
2 |
9.000
|
10.00
|
8.000
|
12.00
|
12.00
|
13.52
|
13.24
|
14.45
|
Announcement Date
|
29/03/20
|
26/03/21
|
25/03/22
|
23/03/23
|
13/03/24
|
-
|
-
|
-
|
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 |
5,715
|
3,381
|
2,911
|
7,177
|
5,746
|
3,328
|
2,666
|
8,853
|
6,828
|
5,236
|
4,438
|
7,645
|
8,318
|
5,081
|
4,453
|
EBITDA
1 |
1,945
|
1,112
|
1,025
|
2,806
|
2,217
|
1,145
|
725.6
|
3,150
|
2,889
|
2,186
|
1,282
|
3,022
|
2,768
|
1,512
|
-
|
EBIT
1 |
1,212
|
342.6
|
236.7
|
1,987
|
1,343
|
237
|
-141.3
|
2,207
|
1,828
|
1,148
|
536.7
|
1,713
|
1,820
|
808.4
|
416.1
|
Operating Margin
|
21.21%
|
10.13%
|
8.13%
|
27.68%
|
23.37%
|
7.12%
|
-5.3%
|
24.93%
|
26.78%
|
21.92%
|
12.09%
|
22.4%
|
21.88%
|
15.91%
|
9.34%
|
Earnings before Tax (EBT)
1 |
1,249
|
460.9
|
398.7
|
2,390
|
1,140
|
318.1
|
101
|
2,429
|
1,650
|
1,512
|
780.5
|
1,608
|
2,043
|
1,042
|
662
|
Net income
1 |
923.6
|
326.3
|
373.7
|
1,729
|
844.6
|
237.3
|
111.9
|
1,569
|
1,154
|
1,088
|
484.1
|
1,248
|
1,345
|
668.9
|
458
|
Net margin
|
16.16%
|
9.65%
|
12.84%
|
24.09%
|
14.7%
|
7.13%
|
4.2%
|
17.73%
|
16.9%
|
20.77%
|
10.91%
|
16.33%
|
16.17%
|
13.16%
|
10.29%
|
EPS
2 |
8.180
|
2.890
|
3.300
|
15.26
|
7.310
|
2.100
|
0.9900
|
13.92
|
10.23
|
9.650
|
3.751
|
11.37
|
11.27
|
6.262
|
3.645
|
Dividend per Share
2 |
8.000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11.27
|
-
|
-
|
-
|
Announcement Date
|
25/03/22
|
13/05/22
|
12/08/22
|
10/11/22
|
23/03/23
|
12/05/23
|
11/08/23
|
13/11/23
|
13/03/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
214
|
1,159
|
2,684
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
2,218
|
-
|
-
|
-
|
575
|
3,355
|
7,121
|
11,292
|
Leverage (Debt/EBITDA)
|
-
|
0.0334
x
|
0.2049
x
|
0.3749
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,599
|
-273
|
559
|
1,364
|
5,020
|
7,017
|
4,962
|
6,526
|
ROE (net income / shareholders' equity)
|
23.5%
|
20.8%
|
14%
|
17.8%
|
15%
|
18.1%
|
15.3%
|
16.2%
|
ROA (Net income/ Total Assets)
|
15%
|
12.9%
|
8.11%
|
9.54%
|
7.68%
|
9.01%
|
7.44%
|
-
|
Assets
1 |
16,810
|
23,603
|
28,315
|
34,320
|
40,013
|
45,405
|
48,840
|
-
|
Book Value Per Share
2 |
122.0
|
141.0
|
152.0
|
175.0
|
187.0
|
214.0
|
236.0
|
290.0
|
Cash Flow per Share
2 |
-
|
53.80
|
35.30
|
62.10
|
76.40
|
62.30
|
63.20
|
-
|
Capex
1 |
2,098
|
6,263
|
3,414
|
5,674
|
3,599
|
3,095
|
3,525
|
2,000
|
Capex / Sales
|
17.42%
|
39.39%
|
20.4%
|
29.53%
|
16.6%
|
12.09%
|
13.4%
|
6.87%
|
Announcement Date
|
29/03/20
|
26/03/21
|
25/03/22
|
23/03/23
|
13/03/24
|
-
|
-
|
-
|
Average target price
547
TWD Spread / Average Target -17.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +57.43% | 2.29B | | -6.79% | 10.95B | | +19.27% | 3.54B | | +55.20% | 1.17B | | +76.34% | 1.14B | | +57.52% | 1.07B | | -47.38% | 991M | | -38.56% | 1.01B | | -39.85% | 815M | | -16.23% | 629M |
Photographic Equipment
|