|
End-of-day quote
Taiwan S.E.
2026-10-13
|
5-day change | 1st Jan Change | ||
| 54.00 TWD | -3.23% |
|
-5.43% | +67.96% |
Company Valuation: Sesoda Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,517 | 8,479 | 9,985 | 8,155 | 9,250 | 8,005 |
| Change | - | 53.68% | 17.77% | -18.33% | 13.44% | -13.46% |
| Enterprise Value (EV) 1 | 9,701 | 12,158 | 13,176 | 11,580 | 11,535 | 9,498 |
| Change | - | 25.34% | 8.37% | -12.11% | -0.39% | -17.65% |
| P/E | 31.8x | 12.7x | 8.39x | -287x | 9.57x | 9.89x |
| PBR | 0.95x | 1.41x | 1.4x | 1.28x | 1.28x | 1.08x |
| PEG | - | 0x | 0.1x | 3x | -0x | -0.6x |
| Capitalization / Revenue | 1.37x | 1.77x | 1.24x | 1.39x | 1.45x | 1.3x |
| EV / Revenue | 2.4x | 2.54x | 1.64x | 1.97x | 1.81x | 1.54x |
| EV / EBITDA | 13.5x | 9.53x | 5.64x | 15.6x | 6.54x | 5.66x |
| EV / EBIT | 38.1x | 14.9x | 7.2x | 55.1x | 9.74x | 8.47x |
| EV / FCF | 16.7x | 31x | 16.9x | 27x | 11.5x | 10.4x |
| FCF Yield | 5.99% | 3.22% | 5.92% | 3.7% | 8.72% | 9.62% |
| Dividend per Share 2 | 0.8257 | 2 | 3 | 1.5 | 2 | 1.6 |
| Rate of return | 3.73% | 5.87% | 7.48% | 4.58% | 5.38% | 4.98% |
| EPS 2 | 0.6972 | 2.68 | 4.78 | -0.1143 | 3.88 | 3.25 |
| Distribution rate | 118% | 74.6% | 62.8% | -1,312% | 51.5% | 49.2% |
| Net sales 1 | 4,035 | 4,795 | 8,025 | 5,879 | 6,366 | 6,157 |
| EBITDA 1 | 720.9 | 1,275 | 2,337 | 744.2 | 1,763 | 1,679 |
| EBIT 1 | 254.3 | 813.9 | 1,829 | 210.2 | 1,185 | 1,121 |
| Net income 1 | 174.1 | 670.9 | 1,204 | -28.46 | 974.6 | 817.9 |
| Net Debt 1 | 4,184 | 3,680 | 3,191 | 3,425 | 2,284 | 1,493 |
| Reference price 2 | 22.16 | 34.05 | 40.10 | 32.75 | 37.15 | 32.15 |
| Nbr of stocks (in thousands) | 249,002 | 249,002 | 249,002 | 249,002 | 249,002 | 249,002 |
| Announcement Date | 3/30/21 | 3/25/22 | 3/28/23 | 3/11/24 | 3/14/25 | 3/13/26 |
1TWD in Million2TWD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 418M | |
| 20.13x | 3.57x | 10.14x | 2% | 71.28B | |
| 12.16x | 0.93x | 7.71x | 4.43% | 49.56B | |
| 53.49x | 8.54x | 36.37x | 1.02% | 16.06B | |
| 12.39x | 0.85x | 6.09x | 2.87% | 13.58B | |
| 16.5x | 0.74x | 8.04x | 2.99% | 10.25B | |
| 11.08x | 0.72x | 4.77x | 2.94% | 9.99B | |
| 5.24x | 0.73x | 3.03x | 4.2% | 9.91B | |
| 37.34x | 1.7x | 9x | 2.03% | 9.16B | |
| 30.9x | 4.24x | 18.12x | 0.37% | 7.78B | |
| Average | 22.14x | 2.45x | 11.47x | 2.54% | 19.8B | |
| Weighted average by Cap. | 20.14x | 2.63x | 10.91x | 2.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 1708 Stock
- Valuation Sesoda Corporation
Select your edition
All financial news and data tailored to specific country editions
