|
End-of-day quote
Taiwan S.E.
2026-08-17
|
5-day change | 1st Jan Change | ||
| 170.00 TWD | -0.58% |
|
+0.89% | +119.07% |
| 08-12 | SDI Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 07-20 | SDI Adjusts Dividend Payout Ratio After Bond Conversion | 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 | 30,964 | - | - |
| Change | - | -45.07% | 17.74% | -16.83% | -17.8% | 119.07% | - | - |
| Enterprise Value (EV) 1 | 31,966 | 19,792 | 22,489 | 17,927 | 14,912 | 33,445 | 33,754 | 33,889 |
| Change | - | -38.08% | 13.63% | -20.28% | -16.82% | 124.28% | 0.92% | 0.4% |
| P/E | 37.5x | 18.7x | 27.9x | 25.5x | 46.7x | 27.4x | 21.8x | 15.4x |
| PBR | 5.17x | 2.65x | 3.05x | 2.44x | 2.03x | 4.04x | 3.64x | 3.27x |
| PEG | - | 1.8x | -1.3x | -2.81x | -0.8x | 0x | 0.9x | 0.4x |
| Capitalization / Revenue | 2.87x | 1.5x | 1.9x | 1.59x | 1.38x | 2.27x | 1.94x | 1.7x |
| EV / Revenue | 2.87x | 1.69x | 2.07x | 1.66x | 1.46x | 2.45x | 2.11x | 1.86x |
| EV / EBITDA | 16.8x | 10.8x | 13.6x | 11.7x | 12.4x | 13.9x | 11x | 9.37x |
| EV / EBIT | 26.1x | 16.9x | 23x | 21.6x | 29.9x | 21.6x | 16.4x | 12.4x |
| EV / FCF | -47.5x | 16.7x | 21.8x | 29.7x | 42.4x | -128x | 58.2x | 27.8x |
| FCF Yield | -2.11% | 5.97% | 4.59% | 3.36% | 2.36% | -0.78% | 1.72% | 3.59% |
| Dividend per Share 2 | 3 | 3.2 | 2.6 | 2.5 | - | 4.145 | 5.078 | 6.589 |
| Rate of return | 1.71% | 3.32% | 2.29% | 2.65% | - | 2.44% | 2.99% | 3.88% |
| EPS 2 | 4.68 | 5.16 | 4.07 | 3.7 | 1.66 | 6.197 | 7.786 | 11.02 |
| Distribution rate | 64.1% | 62% | 63.9% | 67.6% | - | 66.9% | 65.2% | 59.8% |
| Net sales 1 | 11,153 | 11,724 | 10,857 | 10,815 | 10,247 | 13,659 | 15,966 | 18,236 |
| EBITDA 1 | 1,899 | 1,830 | 1,651 | 1,535 | 1,200 | 2,398 | 3,065 | 3,618 |
| EBIT 1 | 1,225 | 1,169 | 979.2 | 828.7 | 498.7 | 1,546 | 2,054 | 2,740 |
| Net income 1 | 852.2 | 940.5 | 742.8 | 675.1 | 303.2 | 1,181 | 1,574 | 2,119 |
| 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 | 170.00 | 170.00 | 170.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.59x | 2.46x | 14.02x | 2.42% | 973M | |
| 23.84x | 13.44x | 19.89x | 0.34% | 5,453B | |
| 22.36x | 10.95x | 14.83x | 1.13% | 1,941B | |
| 43.64x | 17.87x | 26.3x | 0.67% | 1,870B | |
| 13.38x | 8.13x | 9.83x | 0.05% | 1,097B | |
| 4.68x | 2.91x | 3.5x | 0.23% | 848B | |
| 89.95x | 16.29x | 61.2x | -.--% | 840B | |
| -44.43x | 8.91x | 24.78x | -.--% | 539B | |
| 221.45x | 48.64x | 99.1x | -.--% | 298B | |
| 32.89x | 11.92x | 22.11x | 2.05% | 255B | |
| Average | 43.54x | 14.15x | 29.56x | 0.69% | 1,314B | |
| Weighted average by Cap. | 30.42x | 13.34x | 22.84x | 0.46% |
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
