Valuation TSRC Corporation

Stocks

End-of-day quote Taiwan S.E. Other stock markets 2026-06-12			5-day change	1st Jan Change
22.10 ^TWD	-0.23%		+1.84%	+42.58%

05-20	TSRC Corporation - Special Call
05-07	TSRC Corporation 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	19,239	33,359	22,335	19,900	16,638	12,799
Change	-	73.39%	-33.04%	-10.91%	-16.39%	-23.08%
Enterprise Value (EV) ¹	25,195	36,490	26,170	24,388	22,654	19,438
Change	-	44.83%	-28.28%	-6.81%	-7.11%	-14.19%
P/E Ratio	-777x	8.54x	12.6x	29.4x	19.4x	28.7x
PBR	1.36x	1.85x	1.21x	1.02x	0.82x	0.64x
PEG	-	-0x	-0.2x	-0.5x	0.7x	-0.6x
Capitalization / Revenue	0.8x	1.03x	0.66x	0.63x	0.45x	0.35x
EV / Revenue	1.05x	1.12x	0.77x	0.78x	0.61x	0.53x
EV / EBITDA	13.5x	7.22x	6.74x	11.4x	9.17x	9.46x
EV / EBIT	30.6x	9.29x	9.78x	25.7x	16.5x	19.8x
EV / FCF	31.6x	26.3x	22x	25.6x	-9.9x	1,018x
FCF Yield	3.16%	3.81%	4.55%	3.91%	-10.1%	0.1%
Dividend per Share ²	0.36	2.4	1.08	0.56	0.63	0.27
Rate of return	1.55%	5.94%	3.99%	2.32%	3.13%	1.74%
EPS ²	-0.03	4.73	2.14	0.82	1.04	0.54
Distribution rate	-1,200%	50.7%	50.5%	68.3%	60.6%	50%
Net sales ¹	24,024	32,533	33,841	31,427	37,209	36,473
EBITDA ¹	1,869	5,053	3,881	2,139	2,470	2,055
EBIT ¹	822.3	3,928	2,675	947.9	1,377	983.1
Net income ¹	-21.89	3,931	1,783	680	862.3	448.5
Net Debt ¹	5,956	3,132	3,834	4,488	6,016	6,640
Reference price ²	23.30	40.40	27.05	24.10	20.15	15.50
Nbr of stocks (in thousands)	825,710	825,710	825,710	825,710	825,710	825,710
Announcement Date	3/15/21	3/11/22	3/10/23	3/8/24	3/10/25	3/6/26

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.($)
TSRC CORPORATION	-	-	-	-	577M
DÄTWYLER HOLDING AG	26.66x	2.67x	13.11x	2.11%	3.45B
Average	26.66x	2.67x	13.11x	2.11%	2.01B
Weighted average by Cap.	26.66x	2.67x	13.11x	2.11%