End-of-day quote
Taipei Exchange
23:00:00 30/05/2024 BST
|
5-day change
|
1st Jan Change
|
154
TWD
|
+1.32%
|
|
+2.67%
|
+1.32%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,184
|
2,927
|
3,062
|
4,390
|
4,119
|
4,174
|
-
|
Enterprise Value (EV)
1 |
3,184
|
2,927
|
3,062
|
4,390
|
4,119
|
4,174
|
4,174
|
P/E ratio
|
15
x
|
13.6
x
|
12.9
x
|
13.7
x
|
15
x
|
13.6
x
|
12.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.45
x
|
-
|
2.08
x
|
2.27
x
|
2.24
x
|
2.17
x
|
2.06
x
|
EV / Revenue
|
2.45
x
|
-
|
2.08
x
|
2.27
x
|
2.24
x
|
2.17
x
|
2.06
x
|
EV / EBITDA
|
-
|
-
|
8.39
x
|
-
|
10.2
x
|
8.68
x
|
8.4
x
|
EV / FCF
|
-
|
-
|
-
|
-14,310,750
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
27,101
|
27,101
|
27,101
|
27,101
|
27,101
|
27,101
|
-
|
Reference price
2 |
117.5
|
108.0
|
113.0
|
162.0
|
152.0
|
154.0
|
154.0
|
Announcement Date
|
25/03/20
|
09/03/21
|
09/03/22
|
20/03/23
|
06/03/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,297
|
-
|
1,471
|
1,931
|
1,837
|
1,927
|
2,024
|
EBITDA
1 |
-
|
-
|
365
|
-
|
402.3
|
481
|
497
|
EBIT
1 |
242.9
|
-
|
281.5
|
362.4
|
302.9
|
340
|
355
|
Operating Margin
|
18.72%
|
-
|
19.13%
|
18.77%
|
16.49%
|
17.64%
|
17.54%
|
Earnings before Tax (EBT)
1 |
240.3
|
-
|
295.5
|
396.4
|
333.8
|
383
|
403
|
Net income
1 |
188.8
|
215.6
|
237.8
|
321.2
|
274.8
|
307
|
324
|
Net margin
|
14.55%
|
-
|
16.16%
|
16.64%
|
14.96%
|
15.93%
|
16.01%
|
EPS
2 |
7.850
|
7.940
|
8.760
|
11.85
|
10.13
|
11.33
|
11.97
|
Free Cash Flow
|
-
|
-
|
-
|
-306.8
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-15.89%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
25/03/20
|
09/03/21
|
09/03/22
|
20/03/23
|
06/03/24
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
432.3
|
378.7
|
494.9
|
444.1
|
460.1
|
-
|
461.6
|
467.6
|
484
|
526
|
480
|
457
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
77.36
|
70.45
|
110
|
84.83
|
72.83
|
-
|
71.38
|
71.42
|
92
|
97
|
66
|
85
|
Operating Margin
|
17.89%
|
18.6%
|
22.22%
|
19.1%
|
15.83%
|
-
|
15.46%
|
15.27%
|
19.01%
|
18.44%
|
13.75%
|
18.6%
|
Earnings before Tax (EBT)
1 |
81.86
|
80.14
|
121.7
|
89.55
|
87.76
|
-
|
71.74
|
71.13
|
109
|
108
|
74
|
92
|
Net income
1 |
66.51
|
65.33
|
95.78
|
72.92
|
74.75
|
70.16
|
57.01
|
59.75
|
86
|
88
|
59
|
75
|
Net margin
|
15.38%
|
17.25%
|
19.35%
|
16.42%
|
16.24%
|
-
|
12.35%
|
12.78%
|
17.77%
|
16.73%
|
12.29%
|
16.41%
|
EPS
2 |
2.450
|
2.410
|
3.530
|
2.690
|
2.760
|
2.590
|
2.100
|
2.200
|
3.180
|
3.240
|
2.180
|
2.770
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
09/03/22
|
27/04/22
|
27/07/22
|
12/05/23
|
07/08/23
|
30/10/23
|
06/03/24
|
13/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-307
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
14%
|
17.1%
|
-
|
13.1%
|
12.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
10.5%
|
11.7%
|
-
|
8.59%
|
8.37%
|
Assets
1 |
-
|
-
|
2,271
|
2,743
|
-
|
3,574
|
3,871
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
61.7
|
584
|
-
|
151
|
224
|
Capex / Sales
|
-
|
-
|
4.19%
|
30.26%
|
-
|
7.84%
|
11.07%
|
Announcement Date
|
25/03/20
|
09/03/21
|
09/03/22
|
20/03/23
|
06/03/24
|
-
|
-
|
Average target price
170
TWD Spread / Average Target +10.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.32% | 128M | | +40.73% | 739B | | +32.83% | 598B | | -6.30% | 353B | | +15.15% | 318B | | +4.05% | 285B | | +15.00% | 240B | | +9.78% | 210B | | -5.52% | 206B | | +6.17% | 164B |
Other Pharmaceuticals
|