Valuation New Palace International Co., Ltd.

Stocks

End-of-day quote Taiwan S.E. 2026-09-02			5-day change	1st Jan Change
15.10 ^TWD	-2.58%		-1.63%	-25.98%

08-10	New Palace International Co., Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-07	New Palace International Co., Ltd. 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	762.6	887.5	1,127	2,048	1,623	1,377
Change	-	16.37%	27%	81.74%	-20.76%	-15.18%
Enterprise Value (EV) ¹	1,130	1,416	1,871	2,651	2,240	1,901
Change	-	25.3%	32.13%	41.7%	-15.52%	-15.11%
P/E	-13.1x	-7.56x	48.3x	19.3x	200x	37.1x
PBR	1.12x	1.57x	1.88x	2.9x	2.24x	1.81x
PEG	-	-0x	-0x	0x	-2.2x	0x
Capitalization / Revenue	0.75x	1.33x	1.15x	1.33x	0.96x	0.87x
EV / Revenue	1.11x	2.12x	1.91x	1.72x	1.32x	1.2x
EV / EBITDA	13.7x	-40.8x	12.6x	8.74x	7.4x	8.84x
EV / EBIT	-12x	-8.88x	52.4x	16x	15.1x	28.7x
EV / FCF	11.4x	-102x	2,949x	21.7x	12x	10.2x
FCF Yield	8.75%	-0.98%	0.03%	4.62%	8.34%	9.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.86	-1.74	0.3458	1.576	0.12	0.55
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,017	668.7	977.9	1,541	1,697	1,588
EBITDA ¹	82.47	-34.68	148.2	303.5	302.6	215.2
EBIT ¹	-94.23	-159.4	35.67	165.6	148.1	66.33
Net income ¹	-58	-117.3	23.34	106.4	8.273	37.28
Net Debt ¹	367.4	528.4	743.8	602.7	616.6	524.5
Reference price ²	11.30	13.15	16.70	30.35	24.05	20.40
Nbr of stocks (in thousands)	67,491	67,491	67,491	67,491	67,491	67,491
Announcement Date	2/26/21	2/24/22	2/21/23	2/21/24	2/18/25	2/11/26

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.($)
NEW PALACE INTERNATIONAL CO., LTD.	-	-	-	-	33.01M
ARAMARK	31.35x	0.97x	12.55x	0.84%	14.93B
TEXAS ROADHOUSE, INC.	29.02x	1.9x	16.6x	1.56%	12.57B
BRINKER INTERNATIONAL, INC.	17.73x	1.6x	10.47x	-.--%	9.77B
THE CHEESECAKE FACTORY INCORPORATED	24.38x	1.43x	15.39x	1.13%	5.39B
DO & CO AKTIENGESELLSCHAFT	17.97x	0.81x	6.51x	1.37%	2.57B
SSP GROUP PLC	15.61x	0.9x	4.64x	2.49%	2.03B
CREATE RESTAURANTS HOLDINGS INC.	56.59x	-	-	0.65%	2.01B
BJ'S RESTAURANTS, INC.	27.75x	-	-	-.--%	1.31B
Average	27.55x	1.27x	11.03x	1.01%	5.62B
Weighted average by Cap.	26.99x	1.39x	12.86x	0.95%