Company Valuation: Chainqui Construction Development Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,154 4,143 3,301 3,784 3,626 3,705
Change - -0.27% -20.33% 14.63% -4.15% 2.17%
Enterprise Value (EV) 1 4,268 4,444 4,330 6,087 6,444 8,792
Change - 4.11% -2.55% 40.57% 5.86% 36.44%
P/E 18x 93.9x -21.9x -15.4x 76.9x -20.6x
PBR 0.91x 0.98x 0.78x 0.94x 0.86x 0.95x
PEG - -1.2x 0x -0.2x -1x 0x
Capitalization / Revenue 3.1x 5.23x 16.3x 16.9x 2.55x 14x
EV / Revenue 3.19x 5.6x 21.4x 27.2x 4.53x 33.3x
EV / EBITDA 11x 32.5x -175x -195x 25.3x -235x
EV / EBIT 12.8x 51.9x -54.8x -71.1x 33.2x -90x
EV / FCF 8.74x 32x -5.81x -5.58x -26.8x -4.36x
FCF Yield 11.4% 3.12% -17.2% -17.9% -3.73% -23%
Dividend per Share 2 1.5 - - - - -
Rate of return 8.11% - - - - -
EPS 2 1.03 0.1965 -0.6721 -1.094 0.21 -0.8018
Distribution rate 146% - - - - -
Net sales 1 1,338 792.9 202.6 223.5 1,423 264.4
EBITDA 1 387 136.6 -24.72 -31.16 254.8 -37.41
EBIT 1 334.2 85.62 -78.98 -85.64 194 -97.66
Net income 1 232.3 44.12 -150.9 -245.6 47.3 -180
Net Debt 1 114.1 300.7 1,029 2,303 2,818 5,087
Reference price 2 18.50 18.45 14.70 16.85 16.15 16.50
Nbr of stocks (in thousands) 224,551 224,551 224,551 224,551 224,551 224,551
Announcement Date 3/16/21 3/15/22 3/13/23 3/14/24 3/14/25 4/27/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 101M
63.05x2.86x27.37x0.06% 109B
13.2x1.12x6.11x4.43% 76.99B
38.82x4.91x26.64x0.17% 66.1B
27.29x2.09x20.49x1.11% 58.65B
56.72x4.51x28.53x1.59% 45.96B
30.46x0.75x12.43x2.03% 38.19B
26.33x1.81x16.66x0.18% 38.05B
25.39x0.52x8.21x2.32% 34.89B
4.44x0.3x5.96x6.34% 26.73B
Average 31.74x 2.10x 16.93x 2.03% 49.42B
Weighted average by Cap. 36.03x 2.38x 18.76x 1.68%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 2509 Stock
  4. Valuation Chainqui Construction Development Co., Ltd.