|
End-of-day quote
Taiwan S.E.
2026-09-08
|
5-day change | 1st Jan Change | ||
| 210.00 TWD | 0.00% |
|
-0.24% | -6.46% |
| 08-24 | Altria and Philip Morris USA Sign Manufacturing Deal | DJ |
| 08-12 | 104 Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: 104 Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,261 | 5,891 | 6,804 | 7,036 | 7,319 | 7,451 |
| Change | - | 11.99% | 15.49% | 3.41% | 4.01% | 1.81% |
| Enterprise Value (EV) 1 | 3,102 | 3,438 | 4,048 | 4,284 | 4,371 | 4,722 |
| Change | - | 10.85% | 17.72% | 5.84% | 2.02% | 8.03% |
| P/E | 20.5x | 16x | 15.4x | 15.7x | 15.7x | 15.4x |
| PBR | 3.6x | 3.75x | 4.12x | 4.24x | 4.34x | 4.35x |
| PEG | - | 0.4x | 0.8x | 11.61x | 3.92x | 3.93x |
| Capitalization / Revenue | 3.22x | 3.18x | 3.12x | 3.02x | 2.93x | 2.79x |
| EV / Revenue | 1.9x | 1.86x | 1.86x | 1.84x | 1.75x | 1.77x |
| EV / EBITDA | 9.52x | 8.01x | 7.54x | 7.73x | 7.37x | 8.11x |
| EV / EBIT | 10.8x | 8.7x | 8.06x | 8.32x | 8x | 8.87x |
| EV / FCF | 10.1x | 7.33x | 6.7x | 9.18x | 8.19x | 7.58x |
| FCF Yield | 9.89% | 13.6% | 14.9% | 10.9% | 12.2% | 13.2% |
| Dividend per Share 2 | 7.8 | 11.16 | 13.42 | 13.61 | 14.14 | 14.7 |
| Rate of return | 4.92% | 6.29% | 6.55% | 6.42% | 6.41% | 6.55% |
| EPS 2 | 7.75 | 11.08 | 13.31 | 13.49 | 14.03 | 14.58 |
| Distribution rate | 101% | 101% | 101% | 101% | 101% | 101% |
| Net sales 1 | 1,634 | 1,851 | 2,179 | 2,329 | 2,499 | 2,674 |
| EBITDA 1 | 325.9 | 429.1 | 536.6 | 554 | 593 | 582.3 |
| EBIT 1 | 287.3 | 395.1 | 502.5 | 515 | 546.6 | 532.1 |
| Net income 1 | 258.7 | 370.4 | 445.3 | 451.6 | 469.4 | 488 |
| Net Debt 1 | -2,159 | -2,453 | -2,756 | -2,752 | -2,948 | -2,729 |
| Reference price 2 | 158.50 | 177.50 | 205.00 | 212.00 | 220.50 | 224.50 |
| Nbr of stocks (in thousands) | 33,190 | 33,191 | 33,191 | 33,191 | 33,191 | 33,191 |
| Announcement Date | 2/26/21 | 2/24/22 | 3/1/23 | 2/27/24 | 2/26/25 | 2/26/26 |
1TWD in Million2TWD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 221M | |
| 28.49x | 4.99x | 19.4x | 0.17% | 142B | |
| 11x | 3.56x | 7.77x | 1.52% | 7.43B | |
| 25.34x | 4.64x | 10.51x | 4% | 3.5B | |
| 20.81x | 2.78x | 10.58x | -.--% | 2.34B | |
| 24.32x | 1.51x | 8.47x | 5.31% | 617M | |
| 33.3x | 1.74x | 12.99x | 0.75% | 484M | |
| 9.1x | 0.7x | 4.57x | 5.24% | 383M | |
| 8.69x | 0.68x | 5.09x | -.--% | 333M | |
| Average | 20.13x | 2.58x | 9.92x | 2.12% | 17.44B | |
| Weighted average by Cap. | 27.39x | 4.84x | 18.39x | 0.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3130 Stock
- Valuation 104 Corporation
Select your edition
All financial news and data tailored to specific country editions
