Add to comparison table
Insider Transactions
5Y price score: 199 
5Y return: +144.77%
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 |
|---|---|---|---|---|---|---|---|---|
| 24-aug.-26 | Sale | (32) | 1,297.7 | (41,527) | 7,094 | DEAN ROBERT W II | officer: Interim CFO | link |
| 24-aug.-26 | Sale | (50) | 1,281.6 | (64,079) | 515 | CHANG KUO WEI HERBERT | director | link |
| 17-aug.-26 | Sale | (6) | 1,413.6 | (8,482) | 7,126 | DEAN ROBERT W II | officer: Interim CFO | link |
| 11-aug.-26 | Sale | (50) | 1,420.0 | (71,000) | 565 | CHANG KUO WEI HERBERT | director | link |
| 05-aug.-26 | Sale | (105) | 1,344.3 | (141,148) | 7,132 | DEAN ROBERT W II | officer: Interim CFO | link |
| 03-aug.-26 | Sale | (30) | 1,343.9 | (40,318) | 1,119 | Sciammas Maurice | officer: EVP, WW Sales & Marketing | link |
| 25-jul.-26 | Award | 1,359 | - | - | 7,237 | DEAN ROBERT W II | officer: Interim CFO | link |
| 15-jul.-26 | Sale | (527) | 1,314.0 | (692,494) | 166,117 | Sciammas Maurice | officer: EVP, WW Sales & Marketing | link |
| 15-jul.-26 | Sale | (274) | 1,318.4 | (361,247) | 165,843 | Sciammas Maurice | officer: EVP, WW Sales & Marketing | link |
| 15-jul.-26 | Sale | (409) | 1,323.9 | (541,487) | 165,434 | Sciammas Maurice | officer: EVP, WW Sales & Marketing | link |
833.1
52-week range
1714.0
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
1 %
Dividend Yield TTM
0.6 %
Market cap $
$ 59,831
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
74.6
Price / Book TTM
15.4
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
(1.1)
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
33.4 %
148.9 %
1,546.2 %
Free cash flow per share growth
(24.4) %
205.6 %
949.3 %
Earnings per share growth
88.1 %
264.3 %
1,382.6 %
Dividends
Previous dividend:2.00 per share, Paid, Ex-div date Jun 30, 2026
Next dividend:2.00 per share, Declared, Ex-div date Sep 30, 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
01Earnings per share
Diluted EPSLearn more
0.9
1.3
1.5
2.4
2.4
3.5
5.1
9.1
8.8
36.6
12.8
31%
16.8
20.5
24.9
30.3
36.9
37.4
02FCF per share
1.3
1.7
1.6
2.7
2.6
4.5
4.7
3.9
11.9
13.2
13.8
26.5%
15.3
18.4
22.3
26.9
32.4
30.3
04Dividends payout, %
85.2%
62.8%
52%
45.1%
61.8%
54%
45.2%
31.5%
43.5%
13.5%
46.2%
(5.9)%
-
-
-
-
-
-
05Revenue
$ 333.1
$ 388.7
$ 470.9
$ 582.4
$ 627.9
$ 844.5
$ 1,208
$ 1,794
$ 1,821
$ 2,207
$ 2,791
23.7%
$ 3,451
$ 4,269
$ 5,280
$ 6,530
$ 8,077
$ 8,319
06ㅤ% Change
-
16.7%
21.2%
23.7%
7.8%
34.5%
43%
48.6%
1.5%
21.2%
26.4%
23.7%
23.7%
23.7%
23.7%
23.7%
23.7%
23.7%
07Net Income
35.2
52.7
65.2
105.3
108.8
164.4
242
437.7
427.4
1,787
615.9
33.2%
827.6
1,024
1,266
1,566
1,937
1,995
08ㅤ% Margin
10.6%
13.6%
13.9%
18.1%
17.3%
19.5%
20%
24.4%
23.5%
81%
22.1%
24% A
24%
24%
24%
24%
24%
24%
09CFO
69.7
107.8
133.8
141.5
216.3
267.8
320
246.7
638.2
788.4
838.2
28.2%
968.2
1,198
1,481
1,832
2,266
2,334
10ㅤ% Of revenue
20.9%
27.7%
28.4%
24.3%
34.5%
31.7%
26.5%
13.8%
35.1%
35.7%
30%
28.1% A
28.1%
28.1%
28.1%
28.1%
28.1%
28.1%
11CAPEX
(16)
(37.1)
(65.8)
(22.5)
(96.8)
(55.6)
(95.2)
(58.8)
(57.6)
(146.1)
(172)
26.8%
(218.1)
(276.5)
(350.6)
(444.5)
(563.6)
(714.6)
12ㅤ% Change
-
131.6%
77.2%
(65.8)%
329.7%
(42.5)%
71.2%
(38.2)%
(2.2)%
153.8%
17.7%
26.8% A
26.8%
26.8%
26.8%
26.8%
26.8%
26.8%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
53.7
70.7
68
118.9
119.5
212.2
224.8
187.8
580.6
642.3
666.2
28.6%
750.1
921
1,131
1,388
1,702
1,619
14Total assets
431.3
511.1
651.4
793.4
956.4
1,209
1,586
2,059
2,434
3,617
4,194
25.5%
5,266
6,610
8,299
10,418
13,080
16,420
15ㅤ% Change
-
18.5%
27.5%
21.8%
20.5%
26.4%
31.2%
29.8%
18.2%
48.6%
16%
25.5%
25.5%
25.5%
25.5%
25.5%
25.5%
25.5%
16Total liabilities
62.8
80
129.4
153.3
182.9
241.9
341.8
390.3
384.4
471.3
662.7
26.6%
832
1,045
1,311
1,646
2,067
2,595
17ㅤ% Of assets
14.6%
15.7%
19.9%
19.3%
19.1%
20%
21.6%
19%
15.8%
13%
15.8%
15.8% A
15.8%
15.8%
15.8%
15.8%
15.8%
15.8%
18Shareholders Equity
368.5
431.1
522
640.1
773.5
966.6
1,244
1,669
2,050
3,146
3,532
25.4%
4,434
5,566
6,988
8,772
11,013
13,826
19Net Debt
(90.9)
(112.7)
(82.8)
(172.7)
(170.6)
(331.8)
(189.3)
(286.9)
(522.3)
(676)
(1,075)
28%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
40,869
41,915
43,578
44,602
45,763
47,014
47,889
48,358
48,771
48,835
48,309
1.7%
49,124
49,952
50,795
51,651
52,523
53,408
21ㅤ% Change
-
2.6%
4%
2.4%
2.6%
2.7%
1.9%
1%
0.9%
0.1%
(1.1)%
1.7%
1.7%
1.7%
1.7%
1.7%
1.7%
1.7%
22ROA
8.2%
10.3%
10%
13.3%
11.4%
13.6%
15.3%
21.3%
17.6%
49.4%
14.7%
-
15.7%
15.5%
15.3%
15%
14.8%
12.2%
23ROE
9.5%
12.2%
12.5%
16.5%
14.1%
17%
19.5%
26.2%
20.9%
56.8%
17.4%
-
18.7%
18.4%
18.1%
17.9%
17.6%
14.4%
24Interest coverage
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
25Dividend Yield
1.2%
1%
0.7%
0.9%
0.9%
0.5%
0.5%
0.8%
0.6%
0.8%
0.7%
-
-
-
-
-
-
-
26P/E Ratio
71.6
63
71.1
49.3
70.6
99.8
93.4
37.7
70.2
16.1
70.7
-
-
-
-
-
-
-
27Stock price range
45-69
56-85
83-127
104-151
109-183
135-366
302-576
309-537
343-637
560-947
455-1105
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
2,515
3,313
4,646
5,185
7,684
16,422
22,620
16,523
30,031
28,756
43,537
33%
19,736
21,602
23,654
25,912
28,396
-
29FCF Yield
2.1%
2.1%
1.5%
2.3%
1.6%
1.3%
1%
1.1%
1.9%
2.2%
1.5%
(3.3)%
3.8%
4.3%
4.8%
5.4%
6%
-
30Average stock price
57.1
70.8
104.7
127.6
145.8
250.7
439
423
490.2
753.6
780.1
29.9%
401.8
432.4
465.7
501.7
540.6
-
31 CEO
MH
Michael R. Hsing