Valuation Solomon Data International Corporation

Stocks

End-of-day quote Taipei Exchange 2026-09-02			5-day change	1st Jan Change
149.00 ^TWD	-1.65%		+5.67%	-18.80%

08-06	Solomon Data International Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-07	Solomon Data International Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	413.8	722	564.8	2,472	2,824	3,796
Change	-	74.5%	-21.78%	337.73%	14.23%	34.43%
Enterprise Value (EV) ¹	109.9	501.8	379.7	2,266	2,604	3,533
Change	-	356.71%	-24.32%	496.64%	14.93%	35.68%
P/E	-71.4x	109x	14.2x	84.8x	100x	79.9x
PBR	1.25x	2.14x	1.5x	6.4x	7.28x	9.44x
PEG	-	-1x	0x	-3.2x	-28.2x	1.2x
Capitalization / Revenue	7.37x	7.19x	2.71x	9.54x	15.1x	19.1x
EV / Revenue	1.96x	4.99x	1.82x	8.75x	13.9x	17.8x
EV / EBITDA	45.1x	54.6x	15.9x	141x	143x	138x
EV / EBIT	212x	69x	17.3x	142x	144x	139x
EV / FCF	14.8x	-13.5x	-32.3x	51.7x	128x	85.7x
FCF Yield	6.75%	-7.42%	-3.09%	1.93%	0.78%	1.17%
Dividend per Share ²	-	-	1	1	1	1.5
Rate of return	-	-	3.66%	0.84%	0.73%	0.82%
EPS ²	-0.28	0.32	1.917	1.41	1.36	2.295
Distribution rate	-	-	52.2%	70.9%	73.5%	65.3%
Net sales ¹	56.14	100.5	208.3	259	187.2	198.6
EBITDA ¹	2.434	9.197	23.83	16.02	18.24	25.62
EBIT ¹	0.519	7.268	21.93	15.95	18.13	25.49
Net income ¹	-5.793	6.699	39.66	29.2	28.19	47.49
Net Debt ¹	-303.9	-220.2	-185	-206.5	-220	-263.3
Reference price ²	20.00	34.90	27.30	119.50	136.50	183.50
Nbr of stocks (in thousands)	20,688	20,688	20,688	20,688	20,688	20,688
Announcement Date	3/25/21	3/30/22	3/27/23	3/22/24	3/28/25	3/27/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOLOMON DATA INTERNATIONAL CORPORATION	-	-	-	-	98.9M
CORNING INCORPORATED	56.3x	6.81x	23.46x	0.8%	125B
BOE TECHNOLOGY GROUP COMPANY LIMITED	27.65x	1.22x	5.95x	1.22%	32.4B
TCL TECHNOLOGY GROUP CORPORATION	14.74x	1.09x	7.01x	3.85%	15.15B
INNOLUX CORPORATION	25.33x	1.35x	10.09x	2.03%	12.42B
AUO CORPORATION	27.15x	0.82x	8.5x	1.31%	6.29B
E INK HOLDINGS INC.	13.76x	4.5x	11.19x	4.12%	5.76B
Average	27.49x	2.63x	11.03x	2.22%	28.21B
Weighted average by Cap.	44.29x	4.85x	17.65x	1.29%