Valuation Formosa Oilseed Processing Co., Ltd.

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-07-09			5-day change	1st Jan Change
28.10 ^TWD	+0.54%		-1.92%	-1.40%

05-14	Formosa Oilseed Processing Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-16	Formosa Oilseed Processing Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	8,190	11,526	12,619	12,561	9,404	6,905
Change	-	40.72%	9.49%	-0.46%	-25.14%	-26.58%
Enterprise Value (EV) ¹	10,134	14,904	16,496	15,773	12,475	8,764
Change	-	47.06%	10.68%	-4.38%	-20.91%	-29.74%
P/E	21.8x	25.5x	34.2x	34.2x	27.3x	17.6x
PBR	2.48x	3.35x	3.63x	3.58x	2.65x	1.77x
PEG	-	1.2x	-1.8x	-80.38x	-4.28x	1.2x
Capitalization / Revenue	0.8x	0.88x	0.83x	0.86x	0.73x	0.57x
EV / Revenue	0.99x	1.14x	1.08x	1.08x	0.97x	0.73x
EV / EBITDA	17.5x	23.9x	33.6x	26.4x	20.5x	13.5x
EV / EBIT	21.8x	29.3x	50.2x	37.5x	29.4x	18.9x
EV / FCF	29.5x	-12.8x	-70.7x	19.9x	38.1x	8.51x
FCF Yield	3.39%	-7.78%	-1.41%	5.02%	2.63%	11.7%
Dividend per Share ²	1.264	1.444	1.354	1.327	0.1327	1
Rate of return	3.74%	3.04%	2.6%	2.56%	0.34%	3.51%
EPS ²	1.551	1.869	1.523	1.517	1.42	1.62
Distribution rate	81.5%	77.3%	88.9%	87.5%	9.35%	61.7%
Net sales ¹	10,213	13,104	15,274	14,544	12,859	12,055
EBITDA ¹	579.9	623.4	490.5	597.8	609.6	651.3
EBIT ¹	465.2	508.9	328.8	420.3	424.1	462.7
Net income ¹	375.8	453.1	369	367.9	344	393.4
Net Debt ¹	1,944	3,378	3,876	3,212	3,071	1,860
Reference price ²	33.81	47.57	52.09	51.85	38.82	28.50
Nbr of stocks (in thousands)	242,268	242,268	242,268	242,268	242,268	242,268
Announcement Date	3/29/21	3/30/22	3/16/23	3/15/24	6/3/25	3/16/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FORMOSA OILSEED PROCESSING CO., LTD.	-	-	-	-	211M
NESTLÉ S.A.	20.66x	2.97x	14.6x	3.77%	266B
MONDELEZ INTERNATIONAL, INC.	20.36x	2.39x	14.07x	3.56%	74.84B
DANONE	19.09x	1.94x	10.95x	3.22%	53B
ARCHER-DANIELS-MIDLAND COMPANY	17.59x	0.53x	10.15x	2.6%	38.06B
THE HERSHEY COMPANY	21.47x	3.19x	12.97x	3.36%	34.82B
AJINOMOTO CO., INC.	40.41x	3.39x	20.05x	0.88%	33.63B
KRAFT HEINZ	11.84x	1.91x	9.4x	6.5%	29.26B
NESTLÉ INDIA LIMITED	71.49x	10.67x	45.3x	1.07%	29.56B
BUNGE GLOBAL SA	13.05x	0.39x	9.03x	2.56%	22.04B
Average	26.22x	3.04x	16.28x	3.06%	58.11B
Weighted average by Cap.	23.33x	2.92x	15.22x	3.38%