|
Start boekjaar: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Marktkapitalisatie1 |
30 463 | 26 331 | 40 617 | 89 218 | 295 874 | 174 356 | 174 356 | - |
Bedrijfswaarde1 |
26 898 | 23 296 | 36 681 | 85 252 | 287 069 | 165 148 | 163 427 | 160 678 |
Koers/winst-verhouding |
24,0x | 18,2x | 29,1x | 45,9x | 90,2x | 53,0x | 43,7x | 34,7x |
Dividendrendement |
- | - | 3,10% | 1,33% | 0,80% | 1,44% | 1,67% | 2,10% |
Marktkapitalisatie/omzet |
0,92x | 0,63x | 0,78x | 1,33x | 3,35x | 1,69x | 1,44x | 1,19x |
Bedrijfswaarde/omzet |
0,81x | 0,55x | 0,71x | 1,27x | 3,25x | 1,60x | 1,35x | 1,09x |
Bedrijfswaarde/EBITDA |
17,7x | 13,4x | 15,8x | 28,1x | 57,5x | 32,6x | 26,0x | 20,1x |
Bedrijfswaarde / FCF |
265x | 16,6x | 13,9x | 29,0x | 56,0x | 55,4x | 39,3x | 26,4x |
FCF Yield |
0,38% | 6,03% | 7,20% | 3,44% | 1,78% | 1,81% | 2,55% | 3,79% |
Koers/netto activa |
5,18x | 4,28x | 6,60x | 12,9x | 33,8x | 17,4x | 15,3x | 13,0x |
Aantal aandelen (in duizenden) |
218 492 | 218 492 | 218 491 | 218 492 | 218 491 | 218 491 | 218 491 | - |
Referentieprijs (TWD) |
139 | 121 | 186 | 408 | 1 354 | 798 | 798 | 798 |
Datum van publicatie |
26/01/2018 | 28/01/2019 | 11/02/2020 | 17/02/2021 | 16/02/2022 | - | - | - |
1 TWD in miljoenen |
|
|
Evolutie van de resultatenrekening (Jaarlijkse gegevens) |
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Omzet1 |
33 239 | 42 017 | 51 830 | 67 198 | 88 397 | 103 313 | 121 349 | 146 768 |
EBITDA1 |
1 515 | 1 743 | 2 329 | 3 034 | 4 992 | 5 073 | 6 285 | 8 012 |
Bedrijfsresultaat (EBIT)1 |
1 389 | 1 422 | 1 656 | 2 219 | 4 042 | 4 017 | 4 944 | 6 249 |
EBIT marge |
4,18% | 3,39% | 3,19% | 3,30% | 4,57% | 3,89% | 4,07% | 4,26% |
Resultaat voor belastingen (EBT)1 |
1 520 | 1 480 | 1 721 | 2 391 | 4 085 | 4 103 | 4 968 | 6 278 |
Nettowinst (verlies)1 |
1 270 | 1 450 | 1 394 | 1 943 | 3 280 | 3 299 | 3 980 | 5 061 |
Nettomarge |
3,82% | 3,45% | 2,69% | 2,89% | 3,71% | 3,19% | 3,28% | 3,45% |
WPA2 |
5,81 | 6,63 | 6,38 | 8,89 | 15,0 | 15,1 | 18,3 | 23,0 |
Free Cash Flow1 |
102 | 1 406 | 2 640 | 2 936 | 5 122 | 2 981 | 4 163 | 6 083 |
FCF-marge |
0,31% | 3,35% | 5,09% | 4,37% | 5,79% | 2,89% | 3,43% | 4,14% |
FCF Conversion |
6,71% | 80,6% | 113% | 96,8% | 103% | 58,8% | 66,2% | 75,9% |
Dividend per aandeel2 |
- | - | 5,77 | 5,45 | 10,8 | 11,5 | 13,3 | 16,7 |
Datum van publicatie |
26/01/2018 | 28/01/2019 | 11/02/2020 | 17/02/2021 | 16/02/2022 | - | - | - |
1 TWD in miljoenen 2 TWD |
|
|
Evolutie van de resultatenrekening (Kwartaalgegevens) |
|
Start boekjaar: december
|
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
Omzet1 |
15 834 | 15 583 | 20 675 | 18 361 | 22 258 | 20 907 | 26 870 | 22 937 | 25 138 | 23 558 | 31 510 | 26 515 | 28 749 | 28 193 | 37 115 |
EBITDA1 |
- | - | - | - | - | - | - | - | 1 224 | 1 065 | 1 622 | 1 386 | 1 493 | 1 397 | 1 689 |
Bedrijfsresultaat (EBIT)1 |
461 | 458 | 738 | 846 | 1 102 | 958 | 1 136 | 1 039 | 1 019 | 878 | 1 123 | 1 132 | 1 210 | 1 139 | 1 426 |
EBIT marge |
2,91% | 2,94% | 3,57% | 4,61% | 4,95% | 4,58% | 4,23% | 4,53% | 4,05% | 3,73% | 3,56% | 4,27% | 4,21% | 4,04% | 3,84% |
Resultaat voor belastingen (EBT)1 |
570 | 502 | 761 | 948 | 1 105 | 889 | 1 142 | 1 030 | 1 045 | 941 | 1 145 | 1 152 | 1 233 | 1 184 | 1 441 |
Nettowinst (verlies)1 |
470 | 420 | 612 | 780 | 885 | 698 | 916 | 826 | 832 | 756 | 885 | 926 | 982 | 926 | 1 153 |
Nettomarge |
2,97% | 2,69% | 2,96% | 4,25% | 3,98% | 3,34% | 3,41% | 3,60% | 3,31% | 3,21% | 2,81% | 3,49% | 3,41% | 3,29% | 3,11% |
WPA2 |
2,15 | 1,92 | 2,79 | 3,57 | 4,05 | 3,19 | 4,20 | 3,78 | 3,81 | 3,46 | 4,11 | 4,24 | 4,49 | 4,24 | 5,28 |
Dividend per aandeel |
- | - | 6,41 | 1,28 | - | 1,67 | - | - | - | - | - | - | - | 10,9 | - |
Datum van publicatie |
28/07/2020 | 29/10/2020 | 17/02/2021 | 28/04/2021 | 28/07/2021 | 29/10/2021 | 16/02/2022 | 27/04/2022 | 27/07/2022 | 26/10/2022 | - | - | - | - | - |
1 TWD in miljoenen 2 TWD |
|
|
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Netto schuldpositie1 |
- | - | - | - | - | - | - | - |
Netto kaspositie1 |
3 565 | 3 035 | 3 936 | 3 966 | 8 804 | 9 208 | 10 929 | 13 678 |
Leverage (Schuld / EBITDA) |
-2,35x | -1,74x | -1,69x | -1,31x | -1,76x | -1,82x | -1,74x | -1,71x |
Free Cash Flow1 |
102 | 1 406 | 2 640 | 2 936 | 5 122 | 2 981 | 4 163 | 6 083 |
ROE (Rendement op eigen vermogen |
21,8% | 24,1% | 22,7% | 29,7% | 41,8% | 34,7% | 37,9% | 41,3% |
Eigen vermogen1 |
5 829 | 6 014 | 6 153 | 6 545 | 7 847 | 9 516 | 10 497 | 12 255 |
ROA (Rendement op activa) |
11,6% | 12,1% | 10,4% | 12,0% | 16,1% | 12,9% | 13,3% | 14,0% |
Totale activa1 |
10 945 | 12 002 | 13 413 | 16 208 | 20 412 | 25 509 | 29 874 | 36 057 |
Boekwaarde per aandeel (netto activa per aandeel)2 |
26,9 | 28,1 | 28,2 | 31,7 | 40,1 | 45,9 | 52,1 | 61,3 |
CPS (Cashflow per aandeel)2 |
- | - | - | 17,0 | 26,2 | 24,5 | 28,7 | 45,0 |
Capex1 |
1 306 | 680 | 260 | 790 | 599 | 2 848 | 2 209 | 1 819 |
Capex / Omzet |
3,93% | 1,62% | 0,50% | 1,18% | 0,68% | 2,76% | 1,82% | 1,24% |
Datum van publicatie |
26/01/2018 | 28/01/2019 | 11/02/2020 | 17/02/2021 | 16/02/2022 | - | - | - |
1 TWD in miljoenen 2 TWD |
|
| |
|
Marktkapitalisatie (TWD) |
174 356 025 480 |
Marktkapitalisatie (USD) |
5 763 645 019 |
Omzet (TWD) |
88 396 696 000 |
Omzet (USD) |
2 922 108 228 |
Percentage vrij verhandelbaar |
31,0% |
Marktkap. vrij verhandelbare aandelen (TWD) |
54 106 906 266 |
Marktkap. vrij verhandelbare aandelen (USD) |
1 788 598 931 |
Gem. handelsvolume (20 daags) (TWD) |
1 023 324 876 |
Gem. handelsvolume (20 daags) (USD) |
33 827 803 |
Dagvolume/totaal vrij verhandelbaar (%) |
0,6% |
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
|