Valuation North-Star International Co., LTD.

Stocks

End-of-day quote Taipei Exchange 2026-08-28			5-day change	1st Jan Change
19.80 ^TWD	-1.25%		-2.94%	-17.67%

08-14	North-Star International Co., LTD. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	North-Star 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	3,578	6,600	9,928	17,066	18,170	10,289
Change	-	84.47%	50.44%	71.89%	6.47%	-43.38%
Enterprise Value (EV) ¹	6,940	10,454	18,370	33,137	38,235	31,541
Change	-	50.62%	75.73%	80.38%	15.39%	-17.51%
P/E	34.8x	46.9x	75.2x	150x	39.8x	68.7x
PBR	1.56x	2.18x	2.63x	3.19x	3.18x	1.81x
PEG	-	1.7x	-3.2x	-7.3x	0x	-1x
Capitalization / Revenue	0.81x	1.19x	1.47x	2.22x	1.45x	0.96x
EV / Revenue	1.57x	1.89x	2.72x	4.3x	3.05x	2.94x
EV / EBITDA	42.6x	88.4x	1,439x	64.6x	18.7x	25.6x
EV / EBIT	61x	154x	-1,643x	128x	24.4x	44.8x
EV / FCF	-30.1x	-34.7x	-12.7x	-4.48x	-20.8x	-129x
FCF Yield	-3.32%	-2.88%	-7.86%	-22.3%	-4.81%	-0.77%
Dividend per Share ²	0.2977	0.3746	0.4575	0.5295	0.2564	-
Rate of return	2.51%	1.84%	1.83%	1.34%	0.61%	-
EPS ²	0.3412	0.4347	0.3317	0.2635	1.057	0.35
Distribution rate	87.3%	86.2%	138%	201%	24.2%	-
Net sales ¹	4,415	5,531	6,754	7,698	12,541	10,723
EBITDA ¹	162.8	118.3	12.77	513.2	2,049	1,231
EBIT ¹	113.8	68.09	-11.18	258.3	1,567	704.2
Net income ¹	120.5	140	131.5	112.7	475.3	152.5
Net Debt ¹	3,363	3,854	8,442	16,071	20,065	21,252
Reference price ²	11.87	20.37	24.95	39.56	42.05	24.05
Nbr of stocks (in thousands)	301,284	323,908	397,942	431,350	432,091	427,796
Announcement Date	3/30/21	3/30/22	3/31/23	3/29/24	3/31/25	3/31/26

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.($)
NORTH-STAR INTERNATIONAL CO., LTD.	-	-	-	-	264M
ALIMENTATION COUCHE-TARD INC.	18.16x	0.8x	9.68x	1.09%	55.08B
MURPHY USA INC.	14.39x	0.49x	9.04x	0.5%	9.25B
VIBRA ENERGIA S.A.	7.35x	0.25x	4.68x	3.64%	7.67B
ULTRAPAR PARTICIPACOES S.A.	8.69x	0.29x	4.65x	5.58%	6.91B
ALDREES PETROLEUM AND TRANSPORT SERVICES COMPANY	23.11x	0.52x	11.35x	1.96%	3.16B
GLOBAL PARTNERS LP	8.6x	-	-	6%	1.71B
SAUDI AUTOMOTIVE SERVICES COMPANY	73x	0.48x	10.25x	-.--%	789M
Average	21.90x	0.47x	8.28x	2.68%	10.6B
Weighted average by Cap.	16.50x	0.66x	8.79x	1.74%