|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 195.00 TWD | +8.33% |
|
+11.43% | +151.29% |
| 05-13 | SDI Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 03-12 | SDI Corporation Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
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 | 35,517 | - | - |
| Change | - | -45.07% | 17.74% | -16.83% | -17.8% | 151.29% | - | - |
| Enterprise Value (EV) 1 | 31,966 | 19,792 | 22,489 | 17,927 | 14,912 | 38,485 | 37,572 | 39,220 |
| Change | - | -38.08% | 13.63% | -20.28% | -16.82% | 158.08% | -2.37% | 4.39% |
| P/E | 37.5x | 18.7x | 27.9x | 25.5x | 46.7x | 42.1x | 30.3x | 19.7x |
| PBR | 5.17x | 2.65x | 3.05x | 2.44x | 2.03x | 4.59x | 4.24x | 3.78x |
| PEG | - | 1.8x | -1.3x | -2.81x | -0.8x | 0x | 0.8x | 0.4x |
| Capitalization / Revenue | 2.87x | 1.5x | 1.9x | 1.59x | 1.38x | 2.9x | 2.55x | 2.01x |
| EV / Revenue | 2.87x | 1.69x | 2.07x | 1.66x | 1.46x | 3.14x | 2.69x | 2.22x |
| EV / EBITDA | 16.8x | 10.8x | 13.6x | 11.7x | 12.4x | 19.9x | 15.3x | 12.1x |
| EV / EBIT | 26.1x | 16.9x | 23x | 21.6x | 29.9x | 33.7x | 22.2x | 16.7x |
| EV / FCF | -47.5x | 16.7x | 21.8x | 29.7x | 42.4x | -41.5x | 76.9x | 54x |
| FCF Yield | -2.11% | 5.97% | 4.59% | 3.36% | 2.36% | -2.41% | 1.3% | 1.85% |
| Dividend per Share 2 | 3 | 3.2 | 2.6 | 2.5 | - | 3.996 | 3.989 | 6.446 |
| Rate of return | 1.71% | 3.32% | 2.29% | 2.65% | - | 2.05% | 2.05% | 3.31% |
| EPS 2 | 4.68 | 5.16 | 4.07 | 3.7 | 1.66 | 4.637 | 6.439 | 9.917 |
| Distribution rate | 64.1% | 62% | 63.9% | 67.6% | - | 86.2% | 61.9% | 65% |
| Net sales 1 | 11,153 | 11,724 | 10,857 | 10,815 | 10,247 | 12,264 | 13,955 | 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 | 1,140 | 1,694 | 2,355 |
| Net income 1 | 852.2 | 940.5 | 742.8 | 675.1 | 303.2 | 870.9 | 1,293 | 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 | 195.00 | 195.00 | 195.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.82x | 2.92x | 18.51x | 2.22% | 1.04B | |
| 21.86x | 12.25x | 18.25x | 0.37% | 4,957B | |
| 24.22x | 11.42x | 15.57x | 1.03% | 1,957B | |
| 43.48x | 17.89x | 26.29x | 0.67% | 1,869B | |
| 17.33x | 10.13x | 12.36x | 0.05% | 1,176B | |
| 8.29x | 4.77x | 5.85x | 0.21% | 1,179B | |
| 94.35x | 16.64x | 62.79x | -.--% | 836B | |
| -349.35x | 10.54x | 31.37x | -.--% | 609B | |
| 343.65x | 74.15x | 157.27x | -.--% | 447B | |
| 100.93x | 23.56x | 47.89x | -.--% | 327B | |
| Average | 34.36x | 18.43x | 39.61x | 0.45% | 1,336B | |
| Weighted average by Cap. | 23.97x | 14.61x | 26.14x | 0.41% |
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
