|
End-of-day quote
Taiwan S.E.
2026-10-08
|
5-day change | 1st Jan Change | ||
| 216.00 TWD | -0.92% |
|
+1.65% | +178.35% |
| 10-05 | SDI Corp. to Redeem First Unsecured Convertible Bonds on Nov. 20 | MT |
| 08-12 | SDI Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | 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 | 41,847 | - | - |
| Change | - | -45.07% | 17.74% | -16.83% | -17.8% | 196.07% | - | - |
| Enterprise Value (EV) 1 | 31,966 | 19,792 | 22,489 | 17,927 | 14,912 | 44,328 | 44,637 | 44,772 |
| Change | - | -38.08% | 13.63% | -20.28% | -16.82% | 197.25% | 0.7% | 0.3% |
| P/E | 37.5x | 18.7x | 27.9x | 25.5x | 46.7x | 29.8x | 25.7x | 18x |
| PBR | 5.17x | 2.65x | 3.05x | 2.44x | 2.03x | 4.78x | 4.46x | 4.05x |
| PEG | - | 1.8x | -1.3x | -2.81x | -0.8x | 0x | 1.6x | 0.4x |
| Capitalization / Revenue | 2.87x | 1.5x | 1.9x | 1.59x | 1.38x | 2.89x | 2.53x | 2.1x |
| EV / Revenue | 2.87x | 1.69x | 2.07x | 1.66x | 1.46x | 3.07x | 2.7x | 2.25x |
| EV / EBITDA | 16.8x | 10.8x | 13.6x | 11.7x | 12.4x | 16.5x | 13.9x | 11.6x |
| EV / EBIT | 26.1x | 16.9x | 23x | 21.6x | 29.9x | 23.9x | 19.7x | 15x |
| EV / FCF | -47.5x | 16.7x | 21.8x | 29.7x | 42.4x | 144x | 84.3x | 41.4x |
| FCF Yield | -2.11% | 5.97% | 4.59% | 3.36% | 2.36% | 0.69% | 1.19% | 2.42% |
| Dividend per Share 2 | 3 | 3.2 | 2.6 | 2.5 | - | 4.145 | 5.188 | 6.932 |
| Rate of return | 1.71% | 3.32% | 2.29% | 2.65% | - | 1.92% | 2.4% | 3.21% |
| EPS 2 | 4.68 | 5.16 | 4.07 | 3.7 | 1.66 | 7.25 | 8.411 | 12.01 |
| Distribution rate | 64.1% | 62% | 63.9% | 67.6% | - | 57.2% | 61.7% | 57.7% |
| Net sales 1 | 11,153 | 11,724 | 10,857 | 10,815 | 10,247 | 14,460 | 16,540 | 19,896 |
| EBITDA 1 | 1,899 | 1,830 | 1,651 | 1,535 | 1,200 | 2,690 | 3,205 | 3,861 |
| EBIT 1 | 1,225 | 1,169 | 979.2 | 828.7 | 498.7 | 1,857 | 2,265 | 2,983 |
| Net income 1 | 852.2 | 940.5 | 742.8 | 675.1 | 303.2 | 1,404 | 1,735 | 2,311 |
| Net Debt 1 | - | 2,234 | 1,816 | 733 | 778.3 | 2,481 | 2,790 | 2,926 |
| Reference price 2 | 175.50 | 96.40 | 113.50 | 94.40 | 77.60 | 216.00 | 216.00 | 216.00 |
| Nbr of stocks (in thousands) | 182,140 | 182,140 | 182,140 | 182,140 | 182,140 | 193,734 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.79x | 3.07x | 16.48x | 1.92% | 1.31B | |
| 23.05x | 13.18x | 19.87x | 0.33% | 5,565B | |
| 23.65x | 11.64x | 15.75x | 1.06% | 2,068B | |
| 38.94x | 16.46x | 24.17x | 0.72% | 1,719B | |
| 14.1x | 8.64x | 10.4x | 0.05% | 1,170B | |
| 108.36x | 19.65x | 74.59x | -.--% | 1,013B | |
| 4.74x | 3.04x | 3.67x | 0.21% | 911B | |
| -46.26x | 9.25x | 25.77x | -.--% | 563B | |
| 219.47x | 47.79x | 97.5x | -.--% | 294B | |
| Average | 46.20x | 14.75x | 32.02x | 0.48% | 1,478B | |
| Weighted average by Cap. | 31.06x | 13.36x | 23.98x | 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
