Company Valuation: Shin Foong Specialty and Applied Materials Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 15,759 17,519 6,158 5,925 6,381 3,440
Change - 11.16% -64.85% -3.79% 7.71% -46.09%
Enterprise Value (EV) 1 12,727 12,522 3,877 4,890 5,973 3,239
Change - -1.61% -69.04% 26.13% 22.16% -45.77%
P/E 8.87x 5.06x 35.2x -54.7x 60.8x -79x
PBR 3.25x 2.38x 1.03x 1.01x 1.04x 0.54x
PEG - 0.1x -0.4x 0x -0x 1x
Capitalization / Revenue 2.99x 2.15x 3.62x 6.62x 3.74x 4.19x
EV / Revenue 2.42x 1.53x 2.28x 5.47x 3.5x 3.94x
EV / EBITDA 5.44x 2.78x 11.4x -64.2x 94.5x -44.2x
EV / EBIT 5.78x 2.87x 19.5x -22.6x -92.6x -16.5x
EV / FCF 6.75x 5.54x -7.77x -17.8x -187x 116x
FCF Yield 14.8% 18% -12.9% -5.61% -0.53% 0.86%
Dividend per Share 2 10 15 1.5 - 1 -
Rate of return 6.73% 9.09% 2.59% - 1.66% -
EPS 2 16.74 32.6 1.648 -1.02 0.9881 -0.41
Distribution rate 59.7% 46% 91% - 101% -
Net sales 1 5,268 8,162 1,703 894.3 1,706 821.4
EBITDA 1 2,342 4,510 340.3 -76.13 63.24 -73.32
EBIT 1 2,202 4,366 198.7 -216.3 -64.51 -196.2
Net income 1 1,778 3,476 175 -107.9 104.9 -43.32
Net Debt 1 -3,032 -4,997 -2,281 -1,035 -408.1 -200.9
Reference price 2 148.50 165.00 58.00 55.80 60.10 32.40
Nbr of stocks (in thousands) 106,124 106,174 106,174 106,174 106,174 106,174
Announcement Date 3/11/21 2/25/22 2/22/23 3/1/24 2/26/25 3/5/26
1TWD in Million2TWD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 103M
36.28x4.96x20.13x1.07% 77.19B
30.54x4.58x19.74x2.17% 37.92B
24.65x2.93x15.23x2.11% 35.23B
14.25x1.37x8.46x2.22% 25.34B
37.88x9.32x27.92x2.29% 23.2B
9.13x2.6x5.18x2.86% 19.17B
24.45x2.65x10.75x1.85% 17.59B
16.07x1.79x7.03x1.87% 14.68B
24.01x2.88x13.23x1.4% 14.5B
Average 24.14x 3.68x 14.19x 1.98% 26.49B
Weighted average by Cap. 27.40x 4.06x 16.18x 1.83%

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. 6582 Stock
  4. Valuation Shin Foong Specialty and Applied Materials Co., Ltd.