|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 161.00 TWD | -1.83% |
|
-6.67% | +107.47% |
| 07-20 | SDI Adjusts Dividend Payout Ratio After Bond Conversion | MT |
| 07-20 | SDI to Cut Conversion Price for Convertible Bond | MT |
Company Valuation: SDI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 31,966 | 17,558 | 20,673 | 17,194 | 14,134 | 29,325 | - | - |
| Change | - | -45.07% | 17.74% | -16.83% | -17.8% | 107.47% | - | - |
| Enterprise Value (EV) 1 | 31,966 | 19,792 | 22,489 | 17,927 | 14,912 | 32,293 | 31,380 | 33,028 |
| Change | - | -38.08% | 13.63% | -20.28% | -16.82% | 116.55% | -2.83% | 5.25% |
| P/E | 37.5x | 18.7x | 27.9x | 25.5x | 46.7x | 31.5x | 23.5x | 16.2x |
| PBR | 5.17x | 2.65x | 3.05x | 2.44x | 2.03x | 3.85x | 3.47x | 3.12x |
| PEG | - | 1.8x | -1.3x | -2.81x | -0.8x | 0x | 0.7x | 0.4x |
| Capitalization / Revenue | 2.87x | 1.5x | 1.9x | 1.59x | 1.38x | 2.27x | 1.97x | 1.66x |
| EV / Revenue | 2.87x | 1.69x | 2.07x | 1.66x | 1.46x | 2.5x | 2.11x | 1.87x |
| EV / EBITDA | 16.8x | 10.8x | 13.6x | 11.7x | 12.4x | 16.7x | 12.7x | 10.2x |
| EV / EBIT | 26.1x | 16.9x | 23x | 21.6x | 29.9x | 24.1x | 18.2x | 14x |
| EV / FCF | -47.5x | 16.7x | 21.8x | 29.7x | 42.4x | -42x | 73.1x | 45.5x |
| FCF Yield | -2.11% | 5.97% | 4.59% | 3.36% | 2.36% | -2.38% | 1.37% | 2.2% |
| Dividend per Share 2 | 3 | 3.2 | 2.6 | 2.5 | - | 3.041 | 3.989 | 6.446 |
| Rate of return | 1.71% | 3.32% | 2.29% | 2.65% | - | 1.89% | 2.48% | 4% |
| EPS 2 | 4.68 | 5.16 | 4.07 | 3.7 | 1.66 | 5.112 | 6.84 | 9.917 |
| Distribution rate | 64.1% | 62% | 63.9% | 67.6% | - | 59.5% | 58.3% | 65% |
| Net sales 1 | 11,153 | 11,724 | 10,857 | 10,815 | 10,247 | 12,895 | 14,858 | 17,694 |
| EBITDA 1 | 1,899 | 1,830 | 1,651 | 1,535 | 1,200 | 1,931 | 2,462 | 3,237 |
| EBIT 1 | 1,225 | 1,169 | 979.2 | 828.7 | 498.7 | 1,340 | 1,725 | 2,355 |
| Net income 1 | 852.2 | 940.5 | 742.8 | 675.1 | 303.2 | 996.1 | 1,313 | 1,806 |
| Net Debt 1 | - | 2,234 | 1,816 | 733 | 778.3 | 2,968 | 2,055 | 3,703 |
| Reference price 2 | 175.50 | 96.40 | 113.50 | 94.40 | 77.60 | 161.00 | 161.00 | 161.00 |
| Nbr of stocks (in thousands) | 182,140 | 182,140 | 182,140 | 182,140 | 182,140 | 182,140 | - | - |
| Announcement Date | 3/9/22 | 3/10/23 | 3/7/24 | 3/10/25 | 3/12/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.82x | 2.61x | 17x | 1.85% | 923M | |
| 22.08x | 12.44x | 18.46x | 0.36% | 5,056B | |
| 22.63x | 11.05x | 15.01x | 1.13% | 1,926B | |
| 43.33x | 17.84x | 26.26x | 0.67% | 1,867B | |
| 13.62x | 8.29x | 10.02x | 0.05% | 1,118B | |
| 5.93x | 3.44x | 4.13x | 0.3% | 948B | |
| 100.59x | 17.45x | 64.58x | -.--% | 880B | |
| -262.69x | 8.85x | 26.21x | -.--% | 504B | |
| 234.34x | 49.91x | 105.85x | -.--% | 302B | |
| 33.51x | 12.17x | 22.5x | 2.02% | 260B | |
| Average | 24.72x | 14.40x | 31.00x | 0.64% | 1,286B | |
| Weighted average by Cap. | 22.76x | 13.07x | 22.88x | 0.48% |
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
- 2351 Stock
- Valuation SDI Corporation
Select your edition
All financial news and data tailored to specific country editions
