Valuation Solteam Incorporation

Stocks

End-of-day quote Taipei Exchange 2026-10-19			5-day change	1st Jan Change
49.60 ^TWD	+0.81%		+0.81%	+4.31%

08-14	Solteam Incorporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Solteam Incorporation 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	4,184	6,227	2,995	3,550	4,238	3,745
Change	-	48.83%	-51.9%	18.53%	19.37%	-11.62%
Enterprise Value (EV) ¹	3,918	6,049	2,679	2,633	3,108	2,498
Change	-	54.38%	-55.72%	-1.68%	18.02%	-19.63%
P/E	11.7x	11.4x	9.02x	32.8x	14.8x	12x
PBR	2.12x	2.71x	1.18x	1.32x	1.36x	1.15x
PEG	-	0.2x	-0.2x	-0.5x	0x	2.63x
Capitalization / Revenue	0.9x	0.9x	0.5x	1.04x	0.97x	0.81x
EV / Revenue	0.84x	0.88x	0.45x	0.77x	0.71x	0.54x
EV / EBITDA	6.93x	7.72x	5.03x	11.8x	7.09x	4.84x
EV / EBIT	9.07x	9.22x	6.55x	22.9x	9.31x	6x
EV / FCF	10.8x	121x	9.96x	5.23x	31.7x	10x
FCF Yield	9.3%	0.82%	10%	19.1%	3.16%	9.99%
Dividend per Share ²	3.2	4.1	2.5	1.2	2.444	2.5
Rate of return	5.33%	4.59%	5.82%	2.55%	4.36%	5.26%
EPS ²	5.15	7.819	4.764	1.434	3.802	3.976
Distribution rate	62.1%	52.4%	52.5%	83.7%	64.3%	62.9%
Net sales ¹	4,658	6,912	5,977	3,414	4,351	4,631
EBITDA ¹	565.6	783.6	532.1	222.7	438.4	516.6
EBIT ¹	432	656.4	409.2	115.2	333.8	416.7
Net income ¹	362.5	568.8	353.3	115.4	315.6	335.1
Net Debt ¹	-265.8	-178.2	-316.6	-916.7	-1,130	-1,247
Reference price ²	60.00	89.30	42.95	47.00	56.10	47.55
Nbr of stocks (in thousands)	69,737	69,737	69,737	75,537	75,543	78,767
Announcement Date	3/31/21	3/31/22	3/30/23	5/31/24	3/21/25	3/24/26

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.($)
SOLTEAM INCORPORATION	-	-	-	-	120M
SIEMENS AG	24.98x	2.96x	16.12x	2.06%	234B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.45x	1.64x	7.4x	3.8%	194B
SCHNEIDER ELECTRIC SE	26.41x	3.46x	15.81x	1.84%	161B
EATON CORPORATION PLC	34.77x	5.17x	21.71x	1.13%	152B
DELTA ELECTRONICS, INC.	40.03x	5.34x	23.91x	1.24%	131B
TRANE TECHNOLOGIES PLC	30.28x	4.36x	21.36x	0.89%	101B
DELTA ELECTRONICS (THAILAND)	90.17x	11.16x	63.8x	0.35%	93.7B
EMERSON ELECTRIC CO.	33.08x	5.32x	18.51x	1.37%	90.07B
JOHNSON CONTROLS INTERNATIONAL PLC	30.4x	3.79x	20.37x	1.12%	88.12B
Average	35.95x	4.80x	23.22x	1.53%	124.38B
Weighted average by Cap.	32.46x	4.30x	20.72x	1.76%