Company Valuation: Sentien Printing Factory Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,625 1,175 1,079 2,964 2,905 1,312
Change - -27.7% -8.1% 174.58% -1.98% -54.85%
Enterprise Value (EV) 1 1,286 790 548.6 2,398 2,250 665.4
Change - -38.57% -30.55% 337.13% -6.17% -70.43%
P/E 9.84x 28.4x 49.2x 15.3x 10.6x 11.1x
PBR 1.05x 0.79x 0.72x 1.77x 1.57x 0.7x
PEG - -0.4x -1x 0x 0.3x -0.2x
Capitalization / Revenue 1.3x 1.04x 1.03x 2.51x 2.48x 1.17x
EV / Revenue 1.03x 0.7x 0.52x 2.03x 1.92x 0.59x
EV / EBITDA 3.86x 5.48x 36.7x 8.15x 7.27x 2.58x
EV / EBIT 5.18x 12.8x -7.75x 11.6x 10.2x 4.16x
EV / FCF 12.8x 4.42x 5.61x -113x 68.5x 7.83x
FCF Yield 7.78% 22.6% 17.8% -0.89% 1.46% 12.8%
Dividend per Share 2 2.5 0.6 0.61 2.5 3 1.6
Rate of return 5.63% 1.87% 2.07% 3.09% 3.78% 4.46%
EPS 2 4.51 1.13 0.6 5.3 7.49 3.24
Distribution rate 55.4% 53.1% 102% 47.2% 40.1% 49.4%
Net sales 1 1,251 1,128 1,045 1,180 1,170 1,120
EBITDA 1 332.9 144 14.95 294.4 309.6 257.7
EBIT 1 248.3 61.54 -70.79 207.2 219.8 160.1
Net income 1 166.5 41.88 22.37 195.2 276 119.8
Net Debt 1 -338.5 -384.5 -530.8 -565.5 -654.9 -646.3
Reference price 2 44.40 32.10 29.50 81.00 79.40 35.85
Nbr of stocks (in thousands) 36,589 36,589 36,589 36,589 36,589 36,589
Announcement Date 3/25/21 3/24/22 3/27/23 3/25/24 3/14/25 3/13/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 37.84M
11.55x0.76x5.11x4.77% 21.12B
14.58x - - 6.11% 20.6B
-2033.27x1.14x14.51x-.--% 14.16B
104.03x0.91x6.23x0.78% 13.8B
58.3x2.37x53.64x1.06% 11.61B
34.3x4.25x15.72x0.62% 9.81B
46.46x4.95x30.15x0.93% 9.08B
24.58x0.85x12.59x1.78% 6.12B
28.06x1.9x16.01x1.35% 6.12B
Average -190.16x 2.14x 19.25x 1.93% 11.24B
Weighted average by Cap. -222.89x 1.92x 17.70x 2.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 8410 Stock
  4. Valuation Sentien Printing Factory Co., Ltd.