Valuation Success Prime Corporation
Stocks
2496
TW0002496007
Miscellaneous Educational Service Providers
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 61.60 TWD | +0.49% |
|
-4.64% | -9.81% |
Company Valuation: Success Prime Corporation
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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 36.55M | |
| 15.52x | 0.95x | 6.53x | 2.44% | 7.75B | |
| 13x | 0.66x | 4.49x | -.--% | 5.72B | |
| 18.88x | 2.86x | 9.3x | 4.47% | 5.65B | |
| 900.75x | 10.15x | 98.1x | - | 4.58B | |
| 12.99x | 1.24x | 5.07x | - | 3.82B | |
| 12.2x | - | - | - | 2.23B | |
| Average | 162.22x | 3.17x | 24.70x | 2.3% | 4.26B | |
| Weighted average by Cap. | 151.40x | 2.86x | 21.72x | 2.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 2496 Stock
- Valuation Success Prime Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
