Company Valuation: Forest Water Environmental Engineering Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 5,527 4,796 3,967 4,469 6,497 6,764
Change - -13.23% -17.29% 12.66% 45.38% 4.11%
Enterprise Value (EV) 1 8,761 7,919 7,514 7,103 8,660 7,584
Change - -9.61% -5.12% -5.47% 21.92% -12.42%
P/E 36x 25.6x -14.5x 129x 40.1x 15.2x
PBR 0.98x 0.84x 0.75x 0.83x 0.99x 0.99x
PEG - 1.2x 0x -1x 0x 0x
Capitalization / Revenue 1.23x 1.21x 1.01x 1.21x 1.92x 1.32x
EV / Revenue 1.95x 2x 1.92x 1.93x 2.56x 1.48x
EV / EBITDA 11.9x 9.01x 32.3x 11.9x 12.6x 6.83x
EV / EBIT 15.6x 11.5x 192x 17.5x 17x 8.38x
EV / FCF 9.23x 19.1x -28.6x 13.5x -27x 5.61x
FCF Yield 10.8% 5.22% -3.5% 7.39% -3.7% 17.8%
Dividend per Share 2 0.9056 0.8236 - - 0.73 0.8
Rate of return 2.44% 2.56% - - 2.03% 2.14%
EPS 2 1.031 1.257 -1.834 0.228 0.8972 2.468
Distribution rate 87.8% 65.5% - - 81.4% 32.4%
Net sales 1 4,487 3,962 3,923 3,680 3,387 5,125
EBITDA 1 733.2 879.4 232.7 594.4 687.1 1,110
EBIT 1 561.9 686.8 39.2 407 508.2 905.2
Net income 1 155 195.9 -273 39.75 167.2 461.9
Net Debt 1 3,234 3,123 3,547 2,634 2,163 820.2
Reference price 2 37.13 32.22 26.65 29.46 36.00 37.40
Nbr of stocks (in thousands) 148,866 148,866 148,866 151,709 180,469 180,852
Announcement Date 3/31/21 3/31/22 3/30/23 3/29/24 3/25/25 3/20/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 245M
13.7x0.65x7.57x2.56% 838M
11.78x2.11x9.9x6.4% 399M
Average 12.74x 1.38x 8.74x 4.48% 493.7M
Weighted average by Cap. 13.08x 1.12x 8.32x 3.8%

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. 8473 Stock
  4. Valuation Forest Water Environmental Engineering Co., Ltd.