← All companies ← ASTL Manual ATAT → ← ARRY Semiconductors ATOM →
ASX, ASE Technology Holding Co. Ltd.
ASE works the back half of the chip supply chain. Other firms design and fabricate the silicon; ASE takes those finished chips, packages them — seals each one and wires it so it can sit on a circuit board — and tests that it works. It sells this assembly-and-test work, plus related electronics manufacturing services, to chipmakers and the fabless designers that pay to outsource the step rather than build the plants themselves.
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- Revenue is led by Packaging (48%) and EMS (40%), with 2 more segments behind.
- Situation
- Capital build-out. Capital spending has surged to 26% of sales, today's earnings are charged less depreciation than tomorrow's will be.
- What moves the needle
- The test is whether back-end packaging and test is a franchise or a commodity job priced off someone else's wafer. Watch pricing power — whether prices hold or give way when rivals carry idle capacity, a decline the filing warns can run faster in a weak market — and the scale and cost position that would let the work earn more than its cost of capital across the cycle. The customer list is concentrated and the plants stay hungry for capital, so the levers that matter are utilization and switching costs deep enough that a customer will not simply re-bid the line. Whether any of it has held shows in the margins, returns and debt below.
- Is it a good business?
- Return on capital has sat near the cost of capital (median 10%). By owner earnings: roughly 7% of revenue reaches owners as cash, consistently. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.
Drafted from the company's filings and reviewed by hand; every number is shown in full in the sections below.
Where the money comes from
read the 20-F →Revenue spreads across 4 segments, the largest Packaging at 48%.
- Packaging48%NT$308.3B
- EMS40%NT$257.2B
- Testing11%NT$71.9B
- All other1%NT$8.0B
From the segment footnote of the company's own 20-F. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMDec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| NT$274.9B | NT$290.4B | NT$371.1B | NT$413.2B | NT$477.0B | NT$570.0B | NT$670.9B | NT$581.9B | NT$595.4B | NT$645.4B | NT$645.4B | RevenueRevenue |
| 19% | 18% | 16% | 16% | 16% | 19% | 20% | 16% | 16% | 18% | 18% | Gross marginGross mgn |
| NT$25.9B | NT$25.3B | NT$27.0B | NT$23.3B | NT$35.4B | NT$63.3B | NT$81.2B | NT$41.6B | NT$40.3B | NT$51.4B | NT$51.4B | Operating incomeOp. inc. |
| 9.4% | 8.7% | 7.3% | 5.6% | 7.4% | 11.1% | 12.1% | 7.2% | 6.8% | 8.0% | 8.0% | Operating marginOp. mgn |
| NT$21.3B | NT$22.8B | NT$26.2B | NT$17.1B | NT$27.0B | NT$60.2B | NT$61.5B | NT$35.5B | NT$32.4B | NT$40.0B | NT$40.0B | Net incomeNet inc. |
| 20% | 22% | 15% | 23% | 21% | 23% | 22% | 13% | 20% | 20% | 20% | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| NT$52.1B | NT$47.4B | NT$51.1B | NT$72.3B | NT$75.1B | NT$81.7B | NT$111.0B | NT$114.4B | NT$90.8B | NT$142.2B | NT$142.2B | Operating cash flowOp. cash |
| NT$29.5B | NT$29.2B | NT$42.7B | NT$50.5B | NT$51.3B | NT$54.5B | NT$55.5B | NT$58.1B | NT$59.8B | NT$67.4B | NT$67.4B | DepreciationDeprec. |
| NT$1.3B | (NT$4.6B) | (NT$17.8B) | NT$4.8B | (NT$3.2B) | (NT$32.9B) | (NT$6.0B) | NT$20.9B | (NT$1.4B) | NT$34.8B | NT$34.8B | Working capital & otherWC & other |
| NT$26.7B | NT$24.7B | NT$41.4B | NT$56.8B | NT$62.1B | NT$70.9B | NT$72.6B | NT$54.2B | NT$79.5B | NT$164.6B | NT$164.6B | CapexCapex |
| 9.7% | 8.5% | 11.2% | 13.7% | 13.0% | 12.4% | 10.8% | 9.3% | 13.4% | 25.5% | 25.5% | Capex / revenueCapex/rev |
| NT$25.4B | NT$22.7B | NT$9.7B | NT$15.5B | NT$13.0B | NT$27.2B | NT$55.5B | NT$60.3B | NT$31.0B | NT$74.8B | NT$74.8B | Owner earningsOwner earn. |
| 9.2% | 7.8% | 2.6% | 3.7% | 2.7% | 4.8% | 8.3% | 10.4% | 5.2% | 11.6% | 11.6% | Owner earnings marginOE mgn |
| NT$25.4B | NT$22.7B | NT$9.7B | NT$15.5B | NT$13.0B | NT$10.8B | NT$38.4B | NT$60.3B | NT$11.3B | (NT$22.4B) | (NT$22.4B) | Free cash flowFCF |
| 9.2% | 7.8% | 2.6% | 3.7% | 2.7% | 1.9% | 5.7% | 10.4% | 1.9% | −3.5% | −3.5% | Free cash flow marginFCF mgn |
| NT$12.2B | NT$11.2B | NT$10.6B | NT$10.6B | NT$8.5B | NT$18.1B | NT$30.0B | NT$37.8B | NT$22.5B | NT$23.0B | NT$23.0B | Dividends paidDiv. paid |
| — | — | NT$71M | — | — | NT$5.5B | NT$206M | NT$0 | NT$0 | — | — | BuybacksBuybacks |
| 11% | 11% | 7% | 6% | 9% | 15% | 17% | 10% | 8% | 8% | 8% | ROICROIC |
| 14% | 12% | 13% | 9% | 12% | 24% | 21% | 12% | 10% | 12% | 12% | Return on equityROE |
| 6% | 6% | 8% | 3% | 9% | 17% | 11% | −1% | 3% | 5% | 5% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| NT$39.0B | NT$46.6B | NT$58.1B | NT$60.9B | NT$52.1B | NT$76.2B | NT$58.8B | NT$67.9B | NT$77.5B | NT$94.2B | NT$94.2B | Cash & investmentsCash+inv |
| NT$51.1B | NT$55.2B | NT$79.5B | NT$78.9B | NT$91.8B | NT$115.5B | NT$114.6B | NT$99.5B | NT$113.4B | NT$125.0B | NT$125.0B | ReceivablesReceiv. |
| NT$21.4B | NT$24.3B | NT$36.6B | NT$33.9B | NT$48.6B | NT$67.8B | NT$87.3B | NT$59.7B | NT$57.3B | NT$65.7B | NT$65.7B | InventoryInvent. |
| NT$72.6B | NT$79.5B | NT$116.1B | NT$112.8B | NT$140.4B | NT$183.3B | NT$202.0B | NT$159.2B | NT$170.7B | NT$190.7B | NT$190.7B | Operating working capitalOper. WC |
| NT$142.8B | NT$144.9B | NT$201.6B | NT$202.0B | NT$224.1B | NT$292.4B | NT$300.4B | NT$261.7B | NT$275.3B | NT$313.8B | NT$313.8B | Current assetsCur. assets |
| NT$107.0B | NT$108.4B | NT$158.6B | NT$154.3B | NT$174.6B | NT$217.2B | NT$229.3B | NT$226.0B | NT$234.4B | NT$248.5B | NT$248.5B | Current liabilitiesCur. liab. |
| 1.3× | 1.3× | 1.3× | 1.3× | 1.3× | 1.3× | 1.3× | 1.2× | 1.2× | 1.3× | 1.3× | Current ratioCurr. ratio |
| NT$10.5B | NT$9.9B | NT$50.0B | NT$50.2B | NT$52.7B | NT$52.1B | NT$52.3B | NT$52.4B | NT$52.5B | NT$52.5B | NT$52.5B | GoodwillGoodwill |
| NT$357.9B | NT$363.9B | NT$534.1B | NT$557.2B | NT$584.2B | NT$673.3B | NT$707.6B | NT$667.4B | NT$741.1B | NT$889.5B | NT$889.5B | Total assetsAssets |
| NT$67.5B | NT$45.1B | NT$170.4B | NT$173.3B | NT$133.6B | NT$151.5B | NT$129.5B | NT$119.1B | NT$156.7B | NT$234.4B | NT$234.4B | Total debtDebt |
| NT$28.6B | (NT$1.4B) | NT$112.3B | NT$112.4B | NT$81.5B | NT$75.3B | NT$70.7B | NT$51.2B | NT$79.3B | NT$140.2B | NT$140.2B | Net debt / (cash)Net debt |
| 11.4× | 14.1× | 7.6× | 5.5× | 10.2× | 22.4× | 20.2× | 6.6× | 6.0× | 6.9× | 6.9× | Interest coverageInt. cov. |
| NT$154.8B | NT$188.1B | NT$201.4B | NT$199.4B | NT$216.1B | NT$253.6B | NT$294.7B | NT$294.5B | NT$320.0B | NT$342.2B | NT$342.2B | Shareholders’ equityEquity |
| Per share | |||||||||||
| 3.83B | 4.08B | 4.25B | 4.25B | 4.27B | 4.31B | 4.27B | 4.30B | 4.32B | 4.34B | 4.34B | Shares out (diluted)Shares |
| NT$71.74 | NT$71.18 | NT$87.41 | NT$97.17 | NT$111.82 | NT$132.39 | NT$156.94 | NT$135.46 | NT$137.86 | NT$148.67 | NT$148.67 | Revenue / shareRev/sh |
| NT$5.57 | NT$5.59 | NT$6.18 | NT$4.01 | NT$6.32 | NT$13.97 | NT$14.39 | NT$8.25 | NT$7.50 | NT$9.22 | NT$9.22 | EPS (diluted)EPS |
| NT$6.63 | NT$5.57 | NT$2.28 | NT$3.64 | NT$3.04 | NT$6.32 | NT$12.99 | NT$14.03 | NT$7.17 | NT$17.23 | NT$17.23 | Owner earnings / shareOE/sh |
| NT$6.63 | NT$5.57 | NT$2.28 | NT$3.64 | NT$3.04 | NT$2.52 | NT$8.97 | NT$14.03 | NT$2.61 | NT$-5.16 | NT$-5.16 | Free cash flow / shareFCF/sh |
| NT$3.20 | NT$2.75 | NT$2.50 | NT$2.50 | NT$2.00 | NT$4.20 | NT$7.02 | NT$8.81 | NT$5.20 | NT$5.31 | NT$5.31 | Dividends / shareDiv/sh |
| NT$6.97 | NT$6.05 | NT$9.75 | NT$13.36 | NT$14.55 | NT$16.47 | NT$16.99 | NT$12.61 | NT$18.41 | NT$37.93 | NT$37.93 | Cap. spending / shareCapex/sh |
| NT$40.41 | NT$46.10 | NT$47.44 | NT$46.90 | NT$50.66 | NT$58.91 | NT$68.93 | NT$68.55 | NT$74.10 | NT$78.82 | NT$78.82 | Book value / shareBVPS |
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +8.4%/yr | +5.9%/yr |
| Owner earnings / share | +11.2%/yr | +41.4%/yr |
| EPS | +5.8%/yr | +7.8%/yr |
| Dividends / share | +5.8%/yr | +21.6%/yr |
| Capital spending / share | +20.7%/yr | +21.1%/yr |
| Book value / share | +7.7%/yr | +9.2%/yr |
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked.
Owner earnings vs. net income
Owner earningsNet incomeThe accountant's number, and the cash an owner can take; the gap is the tell.
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2025 the business earned NT$74.8B of owner earnings, the operating cash left after the NT$67.4B it takes just to hold its position. It put NT$97.2B more into growth; free cash flow, after that spending, was (NT$22.4B).
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Reported net income | NT$40.0B | NT$32.4B | NT$35.5B | NT$61.5B | NT$60.2B |
| Depreciation & amortizationnon-cash charge added back | +NT$67.4B | +NT$59.8B | +NT$58.1B | +NT$55.5B | +NT$54.5B |
| Working capital & othertiming of cash in and out, other non-cash items | +NT$34.8B | −NT$1.4B | +NT$20.9B | −NT$6.0B | −NT$32.9B |
| Cash from operations | NT$142.2B | NT$90.8B | NT$114.4B | NT$111.0B | NT$81.7B |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −NT$67.4B | −NT$59.8B | −NT$54.2B | −NT$55.5B | −NT$54.5B |
| Owner earnings | NT$74.8B | NT$31.0B | NT$60.3B | NT$55.5B | NT$27.2B |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | −NT$97.2B | −NT$19.7B | — | −NT$17.2B | −NT$16.4B |
| Free cash flow | (NT$22.4B) | NT$11.3B | NT$60.3B | NT$38.4B | NT$10.8B |
| Owner-earnings marginowner earnings ÷ revenue | 12% | 5% | 10% | 8% | 5% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the maintenance capital it must spend to hold its position (here about NT$67.4B, roughly its depreciation, the rate its assets wear out). The other NT$97.2B of its capital spending is growth it chose, not upkeep it owed; charged only with the maintenance it must do, the business earns well more than the year's free cash flow shows.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- ComfortableOperating income NT$51.4B ÷ interest expense NT$7.5B
What this means
Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.
- How heavy is the debt, net of cash? NT$140.2B · 2.7× operating profitMeaningful net debtCash NT$92.5B + ST investments NT$1.8B − debt NT$234.4B
What this means
Netting NT$94.2B of cash and short-term investments against NT$234.4B of debt leaves NT$140.2B owed, about 2.7× a year's operating profit (4.6× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Not enough data
What this means
The filing data didn't include the inputs for this check.
Is it a good business?
- Solid through the cycle10-yr median, range 6%–17%; 8% latest = NOPAT NT$41.1B ÷ invested capital NT$484.2BIndustry peers: median 11%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 8% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Solid through the cycle10-yr median margin, range 3%–12%; latest NT$74.8B = operating cash NT$142.2B − maintenance capex NT$67.4BIndustry peers: median 15%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 12% of revenue this year, a 5% median across 10 years. It chose to put NT$97.2B more into growth, so free cash flow this year was (NT$22.4B) — the gap is investment, not weakness.
- Cash-backedCash from ops NT$142.2B ÷ net income NT$40.0B
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Reinvests most of itDividends + buybacks NT$23.0B ÷ Owner Earnings NT$74.8B
What this means
Of NT$74.8B Owner Earnings, NT$23.0B (31%) went back to shareholders, NT$23.0B dividends, NT$0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does.
- Investing or harvesting? 2.44×ExpandingCapex NT$164.6B ÷ depreciation NT$67.4B
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 3 of 5 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size —Revenue ≥ $2B (a dollar floor) · NT$645.4B
What this means
Big enough to weather a storm. Graham's floor is a dollar figure — about $2B of revenue as a conservative modern stand-in. This company reports in its home currency and we carry no exchange rate, so we show the figure and leave the size bar for you to apply rather than convert it with a number we don't have.
- Strong liquidity MissCurrent ratio ≥ 2× · 1.26×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt MissDebt ≤ working capital · NT$234.4B vs NT$65.3B WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability PassA profit every year (10-yr record) · no losses
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record PassUninterrupted dividends · paid every year (10)
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth PassEarnings +33% over the record · +53%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are NT$8.08/share (latest year NT$9.00), the averaged base the calculator's gate runs on, and book value is NT$76.95/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2016–2025
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 10 of 10
What this means
Never lost money over the record, the earnings stability Graham insisted on.
- Return on capital ≥ 15% 1 of 10 yrs
What this means
A moat shows up as a high return on invested capital that holds year after year, not one good vintage.
- Operating margin 8% → 7% (3-yr avg ends)
In the filing’s words The filing ties gains to its own pricing, but names price competition too — pricing power that is real yet contested, not unopposed. The margin shows who is winning.
What this means
Through the cycle the operating margin held roughly steady — about 8% early, 7% lately, median 7%.
- Reinvestment, incremental ROIC 9%
What this means
Reinvested capital came back at only a modest incremental return — near the cost of capital, where extra growth adds little per dollar. The record shows whether it is a soft stretch or a thinning moat.
- Owner earnings growth +9%/yr
What this means
Owner earnings grew about 9% a year over the record.
- Worst year 2019 · 5.6% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count +1.4%/yr
What this means
The share count is rising, dilution works against you on a per-share basis.
- Dividend record rising
What this means
Paid and raised the dividend across the record, the continuity Graham prized.
- How management talks about it Promotional
What this means
The record is compounding, but the filing leans on a promoter’s vocabulary rather than the per-share, return-on-capital terms an owner uses. The results back the talk here; the register is still worth noting.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Dec 31, 2025Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investmentsNT$94.2B
- ReceivablesNT$125.0B
- InventoryNT$65.7B
- Other current assetsNT$28.9B
- Debt due within a yearNT$31.8B
- Other current liabilitiesNT$216.7B
From the company's latest filing.
How the cash was used, 2016–2025
Over the record, the business generated NT$838.2B of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.
- ReinvestedNT$653.6B · 78%
- DividendsNT$184.6B · 22%
- BuybacksNT$5.8B · 1%
- Returned to ownersNT$190.4B
57% of the owner earnings the business produced over the span, NT$184.6B as dividends and NT$5.8B as buybacks.
- Source of fundingOperating cash
Operating cash covered reinvestment and returns; over the span debt rose NT$166.9B and cash and short-term investments rose NT$55.3B.
- Average price paid for buybacks—
Buybacks ran NT$5.8B over the span, but the filings don't tag the share count needed to deduce the average price paid.
- Net change in share count13.3%
The diluted count rose from 3831M to 4341M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.
- Dividend recordNT$5.31/sh
Paid in 10 of the years on record, the per-share dividend growing about 6% a year. It was cut at least once along the way.
- Return on what it retained24%
Of the earnings it kept rather than paid out (NT$153.5B over the span), annual owner earnings (first three years vs last three) grew NT$36.1B, so each retained NT$1 added about 0.24 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Inverting the record
Invert: instead of why ASE Technology Holding Co. Ltd. is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2016–2025.
1 of the 5 tests turned up something to look into; the other 4 came back clean.
- Look hereDid the share count rise anyway?13.3%
Diluted shares grew 13.3% over 2016–2025, even as the company spent NT$5.8B on buybacks. The repurchases were outrun by issuance — to staff, in a raise, or in a deal — and the filing says which; owners' slice still shrank. Read the buyback line beside this one, not on its own.
- Is it less profitable than it was?
- Did debt outgrow the business?
- Did reported profit become cash?
- Did receivables and inventory outpace sales?
Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.
Peers, Semiconductors
The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| ASXASE Technology Holding Co. Ltd. | NT$645.4B | 17% | 7.7% | 10% | 7% |
| INTCIntel Corporation | $52.9B | 56% | 23.4% | 11% | 15% |
| GEGE Aerospace | $45.9B | 36% | -2.2% | -2% | 6% |
| QCOMQUALCOMM Incorporated | $44.3B | 57% | 27.1% | 28% | 26% |
| GEVGE Vernova Inc. | $38.1B | 16% | -0.7% | -3% | 3% |
| MUMicron Technology Inc. | $37.4B | 39% | 24.4% | 15% | 20% |
| TXNTexas Instruments Incorporated | $17.7B | 64% | 40.7% | 35% | 35% |
| AMKRAmkor Technology | $6.7B | 17% | 7.5% | 10% | 6% |
| Group median | — | 37% | 15.5% | 11% | 11% |
The price
What a price has to assume.
What the price implies
reverse-DCFEnter the US price, in dollars: the NYSE/Nasdaq quote you hold. Per the filing's own cover, “American Depositary Shares (the “ADSs”), each representing two Common”; ASE Technology Holding Co. Ltd. reports in TWD, so every figure in this tool is stated per ADS and translated at TWD 1 = $0.031 (2026-07-17, reference rate) so your dollar quote reconciles exactly. The record tables elsewhere on this page remain as filed, in TWD.
Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what ASE Technology Holding Co. Ltd. has delivered.
ASE Technology Holding Co. Ltd.’s latest year shows negative owner earnings, the mark of a build-out: total capital spending outruns the cash the business throws off today. So the tool opens on the steady-state base (maintenance capex in place of the build-out spend), the cash it would earn at rest; clear the toggle below to read the latest year exactly as reported.
Through the cycle, ASE Technology Holding Co. Ltd. earns about $1.3B on its 6.5% median owner-earnings margin. This year’s 11.6% margin runs above that; the reported figure may flatter a peak you'd be paying on. Normalize, below, values the price on that through-cycle figure rather than the latest year. It comes pre-checked here for that reason, the same rule that already normalizes a trough; clear it to price the year as filed.
—
9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Free cash flow ($694M) on 2224M shares outstanding, per the 20-F cover, as of 2025-12-31; net debt $4.3B. The base opens on the through-cycle figure (the latest year sits above the record’s own median, and Graham’s averaging cuts both ways); clear Normalize to use the year as filed. Net of stock comp treats option pay as the expense it is. Capex ($5.1B) runs well above depreciation ($2.1B), so this is a build-out; Steady-state swaps total capex for maintenance (≈ depreciation), lifting the base to about $2.3B, the cash it would throw off if it stopped expanding. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← ASTL its page in the Manual ATAT →
Industry order: ← ARRY the Semiconductors chapter ATOM →