Valuation Success Prime Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-06-18			5-day change	1st Jan Change
65.00 ^TWD	+0.78%		+0.46%	-4.83%

05-12	Success Prime Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-10	Success Prime Corporation Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,053	936.7	899.7	1,185	1,569	1,305
Change	-	-11.07%	-3.94%	31.65%	32.43%	-16.84%
Enterprise Value (EV) ¹	982.2	804.1	758.2	903.4	1,159	933.1
Change	-	-18.13%	-5.71%	19.14%	28.34%	-19.52%
P/E	17x	16.4x	11.5x	11.5x	11.8x	11.2x
PBR	1.3x	1.19x	1.11x	1.39x	1.76x	1.47x
PEG	-	-2x	0.3x	0.4x	0.4x	-0.9x
Capitalization / Revenue	1.36x	1.42x	1.28x	1.55x	1.88x	1.5x
EV / Revenue	1.27x	1.21x	1.08x	1.18x	1.39x	1.07x
EV / EBITDA	10.8x	8.42x	6.87x	6.5x	7.07x	6x
EV / EBIT	13.7x	10.4x	7.98x	7.4x	7.76x	6.74x
EV / FCF	6.73x	7.74x	4.48x	4.71x	5.92x	5.9x
FCF Yield	14.8%	12.9%	22.3%	21.2%	16.9%	17%
Dividend per Share ²	4.5	3	3.3	4.68	5.68	4.5
Rate of return	8.04%	6.06%	6.94%	7.48%	6.85%	6.59%
EPS ²	3.29	3.02	4.15	5.46	7	6.1
Distribution rate	137%	99.3%	79.5%	85.7%	81.1%	73.8%
Net sales ¹	776.4	661.9	702.3	764.8	835.8	870.8
EBITDA ¹	90.72	95.5	110.4	139	163.9	155.4
EBIT ¹	71.54	77.21	95.04	122	149.4	138.3
Net income ¹	62.23	56.9	78.7	103.6	132.8	116.7
Net Debt ¹	-71.06	-132.5	-141.5	-281.2	-409.2	-371.5
Reference price ²	56.00	49.50	47.55	62.60	82.90	68.30
Nbr of stocks (in thousands)	18,808	18,922	18,922	18,922	18,922	19,100
Announcement Date	3/19/21	3/23/22	3/22/23	3/18/24	3/10/25	3/10/26

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.($)
SUCCESS PRIME CORPORATION	-	-	-	-	39.29M
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.	14.34x	0.85x	5.82x	2.64%	7.16B
TAL EDUCATION GROUP	11.57x	0.49x	3.36x	-.--%	5.1B
LAUREATE EDUCATION, INC.	17.03x	2.58x	8.36x	4.95%	5.1B
STRIDE, INC.	11.81x	1.1x	4.5x	-	3.47B
PHYSICSWALLAH LIMITED	684.4x	7.42x	71.74x	-	3.53B
PERDOCEO EDUCATION CORPORATION	10.97x	-	-	-	2.01B
Average	125.02x	2.49x	18.76x	2.53%	3.77B
Weighted average by Cap.	103.33x	2.12x	15.19x	2.54%