|
End-of-day quote
Taiwan S.E.
2026-09-08
|
5-day change | 1st Jan Change | ||
| 82.10 TWD | -0.48% |
|
-6.06% | +25.92% |
Company Valuation: Coremax Corporation
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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 322M | |
| 36.8x | 5.03x | 20.38x | 1.05% | 78.29B | |
| 26.2x | 3.1x | 16.06x | 1.99% | 38.35B | |
| 29.04x | 4.38x | 18.89x | 2.29% | 36.87B | |
| 13.71x | 1.34x | 8.24x | 2.31% | 25.1B | |
| 36.48x | 8.94x | 27.21x | 2.51% | 22.67B | |
| 10.52x | 2.87x | 5.67x | 2.59% | 21.83B | |
| 24.7x | 2.67x | 10.85x | 1.83% | 17.77B | |
| 12.66x | 2.55x | 5.76x | 1.28% | 14.9B | |
| 15.46x | 1.71x | 6.71x | 1.94% | 14.55B | |
| Average | 22.84x | 3.62x | 13.31x | 1.98% | 27.07B | |
| Weighted average by Cap. | 26.67x | 4.01x | 15.66x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4739 Stock
- Valuation Coremax Corporation
Select your edition
All financial news and data tailored to specific country editions
