Company Valuation: Ching Feng Home Fashions Co.,Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,826 3,367 2,968 3,868 5,131 3,527
Change - -30.23% -11.84% 30.3% 32.65% -31.26%
Enterprise Value (EV) 1 7,104 6,018 6,190 6,497 7,722 6,702
Change - -15.29% 2.86% 4.95% 18.85% -13.21%
P/E 13.3x 43.2x 13.4x 37.1x 12.2x 12.6x
PBR 2.26x 1.66x 1.3x 1.72x 1.78x 1.33x
PEG - -0.6x 0x -0.7x 0x -0.4x
Capitalization / Revenue 0.8x 0.68x 0.56x 0.85x 0.95x 0.71x
EV / Revenue 1.18x 1.21x 1.17x 1.43x 1.43x 1.36x
EV / EBITDA 9.85x 19.3x 14.8x 15.1x 9.98x 9.34x
EV / EBIT 11.6x 37.9x 23.6x 26.7x 13.6x 12.5x
EV / FCF -22.2x -34.4x -9.57x 7.85x 64.7x 18.1x
FCF Yield -4.5% -2.91% -10.4% 12.7% 1.54% 5.54%
Dividend per Share 2 0.8585 0.4976 0.6341 0.5 1.8 1.2
Rate of return 3.09% 2.57% 3.71% 2.25% 6.24% 5.99%
EPS 2 2.088 0.4484 1.276 0.6 2.369 1.591
Distribution rate 41.1% 111% 49.7% 83.3% 76% 75.4%
Net sales 1 6,023 4,967 5,287 4,547 5,399 4,942
EBITDA 1 721.3 311.2 419.6 429.5 774 717.4
EBIT 1 613.9 158.7 261.9 243.7 566.9 536.5
Net income 1 363.9 77.93 220.6 104 415.5 289.7
Net Debt 1 2,278 2,651 3,222 2,629 2,591 3,175
Reference price 2 27.76 19.37 17.07 22.25 28.85 20.05
Nbr of stocks (in thousands) 173,864 173,864 173,864 173,839 177,839 175,893
Announcement Date 3/31/21 3/31/22 3/23/23 3/14/24 3/3/25 3/12/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 113M
14.2x0.9x7.19x-.--% 9.23B
15.62x2.87x8.63x4.5% 3.42B
9.5x0.53x3.89x7.3% 332M
Average 13.11x 1.43x 6.57x 3.93% 3.27B
Weighted average by Cap. 14.46x 1.41x 7.48x 1.37%

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. 9935 Stock
  4. Valuation Ching Feng Home Fashions Co.,Ltd