|
End-of-day quote
Taiwan S.E.
2026-10-16
|
5-day change | 1st Jan Change | ||
| 874.00 TWD | -3.21% |
|
-13.47% | +120.43% |
| 08-12 | Kinik Clarifies Media Report Forecasting 2026 Revenue Growth | MT |
| 08-10 | Kinik Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: Kinik Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,155 | 15,162 | 27,781 | 41,773 | 58,262 | 131,353 | - | - |
| Change | - | -11.62% | 83.23% | 50.37% | 39.47% | 125.45% | - | - |
| Enterprise Value (EV) 1 | 17,155 | 15,162 | 28,758 | 41,835 | 59,039 | 131,211 | 129,537 | 127,059 |
| Change | - | -11.62% | 89.67% | 45.47% | 41.12% | 122.24% | -1.28% | -1.91% |
| P/E | - | - | 32.5x | 40.4x | 42.7x | 58.4x | 42x | 32.9x |
| PBR | - | 2.68x | 4.51x | 5.86x | 7.17x | 13.6x | 11x | 8.54x |
| PEG | - | - | - | 2x | 1.4x | 1x | 1.1x | 1.2x |
| Capitalization / Revenue | 2.85x | 2.19x | 4.35x | 5.95x | 7.15x | 12.7x | 10.1x | 8.52x |
| EV / Revenue | 2.85x | 2.19x | 4.51x | 5.96x | 7.24x | 12.7x | 9.99x | 8.24x |
| EV / EBITDA | 11x | - | 18x | 24.1x | 30.2x | 39.5x | 27.2x | 22x |
| EV / EBIT | 18.4x | 10.6x | 29.1x | 36.2x | 45.3x | 52.3x | 34.8x | 27.1x |
| EV / FCF | - | - | 38x | 33x | 69.1x | 85.3x | 51.1x | 40.4x |
| FCF Yield | - | - | 2.63% | 3.03% | 1.45% | 1.17% | 1.96% | 2.47% |
| Dividend per Share 2 | - | - | 2.5 | - | - | 6.823 | 9.735 | 8.525 |
| Rate of return | - | - | 1.3% | - | - | 0.78% | 1.11% | 0.98% |
| EPS 2 | - | - | 5.91 | 7.1 | 9.28 | 14.97 | 20.83 | 26.58 |
| Distribution rate | - | - | 42.3% | - | - | 45.6% | 46.7% | 32.1% |
| Net sales 1 | 6,028 | 6,908 | 6,381 | 7,019 | 8,149 | 10,347 | 12,962 | 15,426 |
| EBITDA 1 | 1,564 | - | 1,596 | 1,733 | 1,955 | 3,319 | 4,760 | 5,778 |
| EBIT 1 | 933.8 | 1,431 | 989.2 | 1,155 | 1,303 | 2,507 | 3,725 | 4,692 |
| Net income 1 | - | - | 852.1 | 1,035 | 1,360 | 2,243 | 3,249 | 3,980 |
| Net Debt 1 | - | - | 976.9 | 61.32 | 776.9 | -142.4 | -1,816 | -4,294 |
| Reference price 2 | 121.00 | 105.50 | 192.00 | 286.50 | 396.50 | 874.00 | 874.00 | 874.00 |
| Nbr of stocks (in thousands) | 141,778 | 143,713 | 144,692 | 145,806 | 146,941 | 150,290 | - | - |
| Announcement Date | 2/23/22 | 2/23/23 | 2/29/24 | 2/26/25 | 3/10/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 60.32x | 13.1x | 40.84x | 0.76% | 4.19B | |
| 31.06x | 5.51x | 20.11x | 0.84% | 121B | |
| 33x | 5.23x | 19.83x | 1.62% | 93.93B | |
| 28.63x | 3.27x | 18.9x | 0.73% | 62.7B | |
| 40.08x | 8.12x | 23.76x | -.--% | 58.24B | |
| 39.74x | 6.2x | 27.32x | 1.92% | 57.8B | |
| 26.75x | 4.91x | 17.2x | 2.25% | 34.86B | |
| 20.5x | 1.75x | 12.62x | 2.29% | 29.83B | |
| 31.01x | 4.1x | 15.48x | 0.11% | 30.21B | |
| 19.15x | 3.26x | 10.44x | 1.59% | 26.55B | |
| Average | 33.03x | 5.55x | 20.65x | 1.21% | 51.96B | |
| Weighted average by Cap. | 31.82x | 5.17x | 19.90x | 1.17% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1560 Stock
- Valuation Kinik Company
Select your edition
All financial news and data tailored to specific country editions
