Add to comparison table
Insider Transactions
5Y price score: 835 
5Y return: +606.74%
The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.
A score of 100 indicates that the stock did as well as the S&P 500 Index.
A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.
DATE RANGE:
USD PER SHARE
- Stock price
- Sales
- Purchases
- Stock awards
Transaction History
Trade log
| Date | Action | Shares | Price | Share Value | Holding | Name | Title | Source |
|---|---|---|---|---|---|---|---|---|
| 10-jul.-26 | Sale | (25,000) | 401.3 | (10,033,225) | 194,989 | Brazeal Mark David | officer: Chief Legal & Corp Affairs Ofc | link |
| 08-jul.-26 | Sale | (1,890) | 385.4 | (728,368) | 31,326 | DELLY GAYLA J | director | link |
| 08-jul.-26 | Sale | (25,000) | 379.2 | (9,479,700) | 219,989 | Brazeal Mark David | officer: Chief Legal & Corp Affairs Ofc | link |
| 29-jun.-26 | Sale | (1,602) | 373.9 | (598,916) | 17,426 | PAGE JUSTINE | director | link |
| 25-jun.-26 | Sale | (25,000) | 387.0 | (9,675,000) | 244,989 | Brazeal Mark David | officer: Chief Legal & Corp Affairs Ofc | link |
| 24-jun.-26 | Sale | (23,253) | 377.6 | (8,780,565) | 36,901,123 | SAMUELI HENRY | director | link |
| 24-jun.-26 | Sale | (33,346) | 378.5 | (12,621,794) | 36,867,777 | SAMUELI HENRY | director | link |
| 24-jun.-26 | Sale | (30,911) | 379.8 | (11,738,761) | 36,836,866 | SAMUELI HENRY | director | link |
| 24-jun.-26 | Sale | (48,996) | 380.6 | (18,646,408) | 36,787,870 | SAMUELI HENRY | director | link |
| 24-jun.-26 | Sale | (36,661) | 381.7 | (13,992,770) | 36,751,209 | SAMUELI HENRY | director | link |
289.9
52-week range
495.0
Your model inputs
Required return / cost of capital
%
FCFF terminal growth rate
%
Your fair value & Margin of safety
To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.
Forecast:
Set price notification
Valuation
Free Cash Flow Yield
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more
2.3 %
Dividend Yield TTM
0.7 %
Market cap $
$ 1,701,358
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
45.7
Price / Book TTM
17.1
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0.2
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
4.2 %
625.3 %
2,065.1 %
Free cash flow per share growth
93.5 %
101.3 %
803.4 %
Earnings per share growth
215.3 %
657.1 %
873.5 %
Dividends
Previous dividend:0.65 per share, Paid, Ex-div date Jun 22, 2026
Next dividend:0.65 per share, Declared, Ex-div date Sep 21, 2026
Financials
all figures in USD Millions except per share data
Periods:
View:
Forecast:
Averages
based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.
Analysts
Average Revenue and Net Income forecast estimates from analysts who cover the stock.
Custom
you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.
ㅤ
Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
02FCF per share
0.6
0.7
1.3
1.9
2.2
2.8
3.1
3.9
4.1
4.1
5.5
24.6%
6.5
7.7
9.1
10.9
12.9
12.6
04Dividends payout, %
29.9%
(43.1)%
97.7%
24.5%
155.5%
187%
92.2%
61.2%
54.3%
166.5%
48.2%
4.9%
-
-
-
-
-
-
05Revenue
$ 6,824
$ 13,240
$ 17,636
$ 20,848
$ 22,597
$ 23,888
$ 27,450
$ 33,203
$ 35,819
$ 51,574
$ 63,887
25.1%
$ 79,901
$ 99,928
$ 124,975
$ 156,301
$ 195,479
$ 201,343
06ㅤ% Change
-
94%
33.2%
18.2%
8.4%
5.7%
14.9%
21%
7.9%
44%
23.9%
25.1%
25.1%
25.1%
25.1%
25.1%
25.1%
25.1%
07Net Income
1,364
(1,739)
1,692
12,259
2,724
2,960
6,736
11,495
14,082
5,895
23,126
32.7%
17,854
22,329
27,926
34,926
43,680
44,991
08ㅤ% Margin
20%
(13.1)%
9.6%
58.8%
12.1%
12.4%
24.5%
34.6%
39.3%
11.4%
36.2%
22.4% A
22.4%
22.4%
22.4%
22.4%
22.4%
22.4%
09CFO
2,318
3,411
6,551
8,880
9,697
12,061
13,764
16,736
18,085
19,962
27,537
28.1%
33,828
42,308
52,912
66,175
82,762
85,245
10ㅤ% Of revenue
34%
25.8%
37.2%
42.6%
42.9%
50.5%
50.1%
50.4%
50.5%
38.7%
43.1%
42.3% A
42.3%
42.3%
42.3%
42.3%
42.3%
42.3%
11CAPEX
(593)
(723)
(1,069)
(635)
(432)
(463)
(443)
(424)
(452)
(548)
(623)
0.5%
(626.1)
(629.2)
(632.3)
(635.4)
(638.6)
(641.7)
12ㅤ% Change
-
21.9%
47.9%
(40.6)%
(32)%
7.2%
(4.3)%
(4.3)%
6.6%
21.2%
13.7%
0.5% A
0.5%
0.5%
0.5%
0.5%
0.5%
0.5%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,725
2,688
5,482
8,245
9,265
11,598
13,321
16,312
17,633
19,414
26,914
31.6%
33,202
41,678
52,280
65,539
82,123
84,603
14Total assets
10,515
49,966
54,418
50,124
67,493
75,933
75,570
73,249
72,861
165,645
171,092
32.2%
226,137
298,892
395,053
522,153
690,144
912,183
15ㅤ% Change
-
375.2%
8.9%
(7.9)%
34.7%
12.5%
(0.5)%
(3.1)%
(0.5)%
127.3%
3.3%
32.2%
32.2%
32.2%
32.2%
32.2%
32.2%
32.2%
16Total liabilities
5,801
28,090
31,232
23,467
42,523
52,032
50,581
50,540
48,873
97,967
89,800
31.5%
118,691
156,877
207,349
274,059
362,232
478,772
17ㅤ% Of assets
55.2%
56.2%
57.4%
46.8%
63%
68.5%
66.9%
69%
67.1%
59.1%
52.5%
52.5% A
52.5%
52.5%
52.5%
52.5%
52.5%
52.5%
18Shareholders Equity
4,714
21,876
23,186
26,657
24,970
23,901
24,989
22,709
23,988
67,678
81,292
32.9%
107,446
142,014
187,704
248,094
327,913
433,411
19Net Debt
2,050
10,545
6,344
13,201
27,743
34,071
28,110
27,562
25,459
58,218
48,958
37.3%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
2,810,000
3,830,000
4,090,000
4,310,000
4,190,000
4,210,000
4,290,000
4,230,000
4,270,000
4,778,000
4,853,000
5.6%
5,125,553
5,413,412
5,717,438
6,038,539
6,377,673
6,735,854
21ㅤ% Change
-
36.3%
6.8%
5.4%
(2.8)%
0.5%
1.9%
(1.4)%
1%
11.9%
1.6%
5.6%
5.6%
5.6%
5.6%
5.6%
5.6%
5.6%
22ROA
13%
(3.5)%
3.1%
24.5%
4%
3.9%
8.9%
15.7%
19.3%
3.6%
13.5%
-
7.9%
7.5%
7.1%
6.7%
6.3%
4.9%
23ROE
28.9%
(8)%
7.3%
46%
10.9%
12.4%
27%
50.6%
58.7%
8.7%
28.5%
-
16.6%
15.7%
14.9%
14.1%
13.3%
10.4%
24Interest coverage
8.5
(0.7)
5.2
8.2
2.4
2.3
4.5
8.2
10
3.4
7.9
-
-
-
-
-
-
-
25Dividend Yield
1.3%
1.2%
1.6%
3.3%
3.5%
3.9%
2.9%
3.7%
2.2%
1.3%
0.7%
-
-
-
-
-
-
-
26P/E Ratio
23.7
(35.5)
62.8
7.5
44.9
53.2
33.6
17.2
24.8
132.7
73.8
-
-
-
-
-
-
-
27Stock price range
8-15
12-18
16-26
20-28
22-32
17-38
35-53
43-67
44-92
84-186
146-386
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
32,498
62,330
106,880
93,423
116,574
140,539
216,521
192,271
349,181
785,017
1,708,336
48.6%
901,160
996,172
1,100,685
1,215,649
1,342,110
-
29FCF Yield
5.3%
4.3%
5.1%
9%
7.6%
8.2%
6.2%
8.5%
5.1%
2.5%
1.6%
(11.4)%
3.7%
4.2%
4.8%
5.4%
6.1%
-
30Average stock price
11.7
14.7
21.3
24.4
27
27.5
44.3
55.1
68.4
135
266.1
36.7%
175.8
184
192.5
201.3
210.4
-
31 CEO
HT
Mr. Hock E. Tan