Valuation Sun Rise E&T Corporation

Stocks

End-of-day quote Taipei Exchange Other stock markets 2026-06-18			5-day change	1st Jan Change
21.00 ^TWD	+8.81%		+6.60%	-34.48%

04-08	Sun Rise E&T Corporation Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-08-13	Sun Rise E&T Corporation Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	800.3	674.1	1,251	3,281	1,298
Change	-	-15.77%	85.53%	162.32%	-60.42%
Enterprise Value (EV) ¹	1,020	844.6	1,426	3,750	1,962
Change	-	-17.15%	68.87%	162.87%	-47.68%
P/E	265x	22x	-22.6x	18.5x	-16.2x
PBR	1.94x	1.51x	3.2x	5.71x	2.91x
PEG	-4.1x	0x	0x	-0x	0x
Capitalization / Revenue	2.92x	1.66x	5.21x	2.79x	2.76x
EV / Revenue	3.72x	2.09x	5.94x	3.19x	4.16x
EV / EBITDA	21.5x	10.3x	-57.2x	28.5x	-32.2x
EV / EBIT	328x	21.3x	-20.4x	42.8x	-17.5x
EV / FCF	-231x	23x	75.5x	-11.2x	-16.8x
FCF Yield	-0.43%	4.35%	1.32%	-8.93%	-5.94%
Dividend per Share ²	-	0.1549	-	1.22	-
Rate of return	-	0.91%	-	1.51%	-
EPS ²	0.0766	0.7747	-1.386	4.374	-1.975
Distribution rate	-	20%	-	27.9%	-
Net sales ¹	274.3	405	240.3	1,175	471.3
EBITDA ¹	47.51	82.11	-24.96	131.4	-60.95
EBIT ¹	3.112	39.58	-69.79	87.56	-111.9
Net income ¹	3.008	30.89	-55.35	177.2	-80.01
Net Debt ¹	219.2	170.5	175.8	468.9	663.3
Reference price ²	20.26	17.01	31.30	80.98	32.05
Nbr of stocks (in thousands)	39,505	39,641	39,955	40,514	40,514
Announcement Date	4/6/22	4/12/23	3/26/24	3/24/25	4/8/26

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.($)
SUN RISE E&T CORPORATION	-	-	-	-	26.88M
DOW INC.	12.5x	0.8x	5.32x	4.4%	22.87B
BOROUGE PLC	18.02x	-	-	6.06%	20.68B
LG CHEM, LTD.	123.15x	0.98x	6.73x	0.65%	16.39B
COVESTRO AG	-2033.27x	1.16x	14.51x	-.--%	14.27B
FORMOSA PLASTICS CORPORATION	51.97x	2.13x	48.09x	1.18%	10.4B
YUNNAN ENERGY NEW MATERIAL (GROUP) CO., LTD.	34.01x	4.22x	15.62x	0.62%	9.76B
JINAN SHENGQUAN GROUP SHARE HOLDING CO., LTD.	44.46x	4.74x	28.89x	0.97%	8.72B
HANGZHOU FIRST APPLIED MATERIAL CO., LTD.	30.82x	2.11x	17.77x	1.23%	6.75B
KINGFA SCI. & TECH. CO., LTD.	25.54x	0.87x	12.93x	1.72%	6.38B
Average	-188.09x	2.13x	18.73x	1.87%	11.62B
Weighted average by Cap.	-212.51x	1.84x	16.18x	2.43%