Valuation TTET Union Corporation

Stocks

End-of-day quote Taiwan S.E. 2026-08-25			5-day change	1st Jan Change
156.50 ^TWD	-0.32%		+1.62%	+8.30%

07-30	TTET Union Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-04	TTET Union 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	22,796	25,356	22,556	22,796	23,516	23,116
Change	-	11.23%	-11.04%	1.06%	3.16%	-1.7%
Enterprise Value (EV) ¹	20,266	23,772	21,978	22,267	22,787	21,926
Change	-	17.3%	-7.55%	1.31%	2.34%	-3.78%
P/E	17.7x	20.5x	18.4x	18.9x	17.9x	17.5x
PBR	5.01x	5.22x	4.38x	4.22x	4.14x	3.92x
PEG	-	-5.33x	-14.26x	-11.12x	1.92x	71.93x
Capitalization / Revenue	1.31x	1.24x	0.91x	0.97x	1.07x	1.07x
EV / Revenue	1.16x	1.16x	0.89x	0.95x	1.03x	1.02x
EV / EBITDA	11.7x	14.2x	13.5x	13.3x	12.7x	11.8x
EV / EBIT	12.5x	15.5x	14.9x	14.6x	14x	13x
EV / FCF	13.7x	-114x	-121x	15.7x	15.8x	17.2x
FCF Yield	7.31%	-0.88%	-0.83%	6.36%	6.32%	5.83%
Dividend per Share ²	6	6	6	6.6	7	7.2
Rate of return	4.21%	3.79%	4.26%	4.63%	4.76%	4.98%
EPS ²	8.06	7.75	7.65	7.52	8.22	8.24
Distribution rate	74.4%	77.4%	78.4%	87.8%	85.2%	87.4%
Net sales ¹	17,441	20,478	24,677	23,560	22,067	21,513
EBITDA ¹	1,729	1,672	1,626	1,679	1,795	1,856
EBIT ¹	1,618	1,531	1,474	1,521	1,630	1,690
Net income ¹	1,292	1,242	1,226	1,205	1,317	1,320
Net Debt ¹	-2,530	-1,584	-578.6	-529.7	-729	-1,191
Reference price ²	142.50	158.50	141.00	142.50	147.00	144.50
Nbr of stocks (in thousands)	159,975	159,975	159,975	159,975	159,975	159,975
Announcement Date	3/25/21	2/25/22	3/9/23	2/27/24	2/27/25	3/9/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TTET UNION CORPORATION	-	-	-	-	789M
NESTLÉ S.A.	20.9x	2.87x	14.33x	3.9%	258B
MONDELEZ INTERNATIONAL, INC.	20.62x	2.57x	15.31x	3.18%	82.58B
DANONE	17.58x	1.82x	10.29x	3.56%	49.65B
ARCHER-DANIELS-MIDLAND COMPANY	14.47x	0.54x	9.73x	2.67%	37.67B
THE HERSHEY COMPANY	22.99x	3.46x	14.01x	3.04%	38.16B
AJINOMOTO CO., INC.	37.04x	3.19x	18.47x	0.97%	32.22B
KRAFT HEINZ	-109.29x	1.93x	9.58x	6.24%	30.44B
NESTLÉ INDIA LIMITED	68.1x	10.46x	43.36x	1.12%	29.6B
Average	11.55x	3.35x	16.88x	3.08%	62.14B
Weighted average by Cap.	16.61x	2.99x	15.30x	3.43%