Valuation Sunplus Technology Company Limited

Stocks

End-of-day quote Taiwan S.E. 2026-10-30			5-day change	1st Jan Change
23.80 ^TWD	-3.25%		-2.46%	+19.60%

08-12	Sunplus Technology Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Sunplus Technology Company Limited 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	10,768	22,861	13,181	20,213	18,036	11,710
Change	-	112.3%	-42.34%	53.35%	-10.77%	-35.07%
Enterprise Value (EV) ¹	7,160	17,097	9,323	16,457	13,413	7,266
Change	-	138.78%	-45.47%	76.51%	-18.5%	-45.83%
P/E	33.3x	19.3x	61.1x	-40.9x	69.7x	-53.8x
PBR	1.28x	2.26x	1.42x	2.38x	2.09x	1.43x
PEG	-	0x	-0.7x	0x	-0x	0x
Capitalization / Revenue	1.68x	2.87x	1.97x	3.65x	2.8x	1.86x
EV / Revenue	1.12x	2.15x	1.39x	2.97x	2.08x	1.15x
EV / EBITDA	8.27x	13.2x	12.8x	81.1x	25.5x	19.3x
EV / EBIT	13.9x	18.5x	32.4x	-66.5x	126x	-76.6x
EV / FCF	41.7x	13.5x	-10.9x	18.2x	47.6x	-105x
FCF Yield	2.4%	7.39%	-9.17%	5.48%	2.1%	-0.96%
Dividend per Share ²	0.5255	2	0.6	-	-	-
Rate of return	2.87%	5.15%	2.68%	-	-	-
EPS ²	0.5496	2.01	0.3669	-0.84	0.44	-0.37
Distribution rate	95.6%	99.5%	164%	-	-	-
Net sales ¹	6,414	7,961	6,706	5,535	6,434	6,303
EBITDA ¹	865.5	1,294	726	202.9	526.5	376.5
EBIT ¹	516.2	923.5	287.9	-247.4	106.5	-94.91
Net income ¹	323.4	1,183	215.9	-493.1	259	-215.5
Net Debt ¹	-3,608	-5,764	-3,858	-3,756	-4,623	-4,444
Reference price ²	18.30	38.85	22.40	34.35	30.65	19.90
Nbr of stocks (in thousands)	588,435	588,435	588,435	588,435	588,435	588,435
Announcement Date	3/30/21	3/30/22	3/16/23	3/14/24	3/13/25	3/16/26