Valuation Aurora Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-10-28			5-day change	1st Jan Change
52.40 ^TWD	+0.38%		+1.16%	-6.76%

08-13	Aurora Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Aurora Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	19,887	20,089	17,427	17,002	14,049	12,572
Change	-	1.01%	-13.25%	-2.44%	-17.37%	-10.51%
Enterprise Value (EV) ¹	17,431	18,076	16,624	16,266	13,099	11,676
Change	-	3.7%	-8.03%	-2.15%	-19.47%	-10.86%
P/E	13.9x	14.5x	13.4x	15.7x	14.7x	14.5x
PBR	2.61x	2.64x	2.32x	2.3x	1.87x	1.68x
PEG	-	-4.41x	-2.3x	-0.9x	-1.2x	-1.58x
Capitalization / Revenue	1.54x	1.48x	1.39x	1.47x	1.24x	1.17x
EV / Revenue	1.35x	1.33x	1.32x	1.41x	1.16x	1.09x
EV / EBITDA	10.1x	9.48x	10.1x	11.3x	10.4x	8.93x
EV / EBIT	11.5x	12.3x	13.6x	15.8x	15.9x	13.5x
EV / FCF	14.4x	17.1x	44.9x	10.8x	15.1x	11.7x
FCF Yield	6.94%	5.86%	2.23%	9.26%	6.62%	8.53%
Dividend per Share ²	6	6	4.7	4.1	3.7	3.7
Rate of return	6.75%	6.68%	6.03%	5.39%	5.89%	6.58%
EPS ²	6.39	6.18	5.82	4.85	4.26	3.87
Distribution rate	93.9%	97.1%	80.8%	84.5%	86.9%	95.6%
Net sales ¹	12,951	13,577	12,576	11,533	11,293	10,730
EBITDA ¹	1,733	1,907	1,653	1,443	1,258	1,307
EBIT ¹	1,517	1,469	1,222	1,032	823.8	862.4
Net income ¹	1,438	1,392	1,309	1,092	958.6	871.1
Net Debt ¹	-2,457	-2,012	-802.5	-735.2	-949.4	-896
Reference price ²	88.90	89.80	77.90	76.00	62.80	56.20
Nbr of stocks (in thousands)	223,706	223,706	223,706	223,706	223,706	223,706
Announcement Date	3/31/21	3/29/22	3/29/23	3/27/24	3/31/25	3/27/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AURORA CORPORATION	-	-	-	-	360M
METTLER-TOLEDO INTERNATIONAL, INC.	36.3x	8.44x	26.76x	-.--%	33.77B
CANON INC.	13.08x	0.92x	6.36x	3.27%	25.88B
SHIMADZU CORPORATION	20.77x	1.94x	11.31x	1.61%	8.09B
BROTHER INDUSTRIES, LTD.	12.48x	1.03x	5.87x	2.38%	7.69B
RICOH COMPANY, LTD.	15.27x	0.5x	6.09x	2.35%	6.68B
CANON MARKETING JAPAN INC.	18.31x	-	-	2.29%	5.25B
TECAN GROUP AG	51.57x	3.29x	20x	1.23%	3.61B
ZHEJIANG LANTE OPTICS CO., LTD.	25.29x	7.44x	17.57x	1.18%	2.72B
MLOPTIC CORP.	202.45x	-	-	-	2.61B
Average	43.95x	3.37x	13.42x	1.79%	9.67B
Weighted average by Cap.	29.17x	4.16x	15.44x	1.62%