Valuation Coremax Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-11-03			5-day change	1st Jan Change
71.10 ^TWD	-5.58%		-11.12%	+9.05%

08-11	Coremax Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Coremax 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	6,512	15,840	9,663	9,197	6,339	7,692
Change	-	143.25%	-39%	-4.82%	-31.07%	21.35%
Enterprise Value (EV) ¹	8,308	17,748	10,660	9,171	5,889	8,985
Change	-	113.64%	-39.94%	-13.97%	-35.79%	52.58%
P/E	40.5x	32x	20.5x	-84.1x	38.8x	46.3x
PBR	2x	3.31x	1.93x	1.7x	1.14x	1.33x
PEG	-	0x	-6.36x	1x	-0x	37.44x
Capitalization / Revenue	1.23x	2.16x	1.06x	1.76x	1.55x	1.24x
EV / Revenue	1.57x	2.42x	1.17x	1.75x	1.44x	1.45x
EV / EBITDA	17.2x	20.5x	12.3x	42.9x	12.2x	11.5x
EV / EBIT	38.4x	30.4x	18.3x	-98.1x	35.4x	20.6x
EV / FCF	-30.6x	-15.9x	12.6x	24.6x	13x	-6.15x
FCF Yield	-3.27%	-6.28%	7.94%	4.06%	7.69%	-16.3%
Dividend per Share ²	1.2	3	3	0.8	0.95	1
Rate of return	1.71%	2.03%	3.28%	1.02%	1.76%	1.53%
EPS ²	1.728	4.619	4.47	-0.93	1.39	1.407
Distribution rate	69.4%	64.9%	67.1%	-86%	68.3%	71.1%
Net sales ¹	5,285	7,339	9,082	5,232	4,096	6,191
EBITDA ¹	484	866.8	865.9	213.7	481.9	781.7
EBIT ¹	216.3	584.4	582.8	-93.48	166.3	436.6
Net income ¹	155.2	462.9	493.2	-100.2	169	184.3
Net Debt ¹	1,796	1,908	997	-25.74	-450.1	1,293
Reference price ²	70.00	148.00	91.50	78.20	53.90	65.20
Nbr of stocks (in thousands)	93,029	107,029	105,604	117,604	117,604	117,976
Announcement Date	3/3/21	2/25/22	3/9/23	3/1/24	3/3/25	3/6/26

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.($)
COREMAX CORPORATION	-	-	-	-	267M
ECOLAB INC.	40.8x	5.49x	22.32x	0.94%	85.45B
GIVAUDAN SA	34.63x	5.22x	22.32x	1.85%	44.43B
SIKA AG	25.1x	2.96x	15.45x	2.09%	35.79B
HENKEL AG & CO. KGAA	15.84x	1.63x	9.17x	2.63%	34.67B
NOVONESIS A/S	39.18x	7.05x	18.7x	1.58%	31.94B
FUJIFILM HOLDINGS CORPORATION	14.79x	1.41x	8.72x	2.16%	26.18B
EMS-CHEMIE HOLDING AG	39.95x	9.68x	29.7x	2.22%	24.23B
DUPONT DE NEMOURS, INC.	26.53x	2.86x	11.61x	1.69%	20.72B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	7.39x	2.14x	4.25x	3.53%	15.34B
Average	27.13x	4.27x	15.80x	2.08%	31.9B
Weighted average by Cap.	30.56x	4.56x	17.63x	1.82%