Valuation Cheng Shin Rubber Ind. Co., Ltd.

Stocks

End-of-day quote Taiwan S.E. 18/09/2026			5-day change	1st Jan Change
30.00 ^TWD	-0.33%		-1.32%	+1.69%

08-13	Cheng Shin Rubber Ind to Inject $20 Million in Unit; Shares Drop 5%	MT
08-13	Cheng Shin Rubber Industrial to Liquidate Machinery Joint Venture	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	117,015	109,884	145,540	158,991	95,622	97,242	-	-
Change	-	-6.09%	32.45%	9.24%	-39.86%	1.69%	-	-
Enterprise Value (EV) ¹	129,733	123,112	148,726	161,507	111,245	108,497	102,612	97,696
Change	-	-5.1%	20.81%	8.59%	-31.12%	-2.47%	-5.42%	-4.79%
P/E	22.3x	22.2x	20.2x	19.9x	19.7x	21.4x	20.8x	21.7x
PBR	1.45x	1.31x	1.7x	1.77x	1.09x	1.13x	1.11x	1.11x
PEG	-	-4x	0.4x	1.8x	-0.5x	-3.21x	7.28x	-5.21x
Capitalization / Revenue	1.15x	1.11x	1.51x	1.65x	1.05x	1.06x	1.06x	1.06x
EV / Revenue	1.28x	1.25x	1.55x	1.68x	1.23x	1.19x	1.12x	1.07x
EV / EBITDA	6.87x	6.8x	7.06x	8.15x	7.09x	7.71x	7.72x	7.74x
EV / EBIT	17x	16.7x	14.4x	16.1x	15.5x	16.9x	16x	15.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.2	1.4	2	2.4	1.8	1.12	1.15	1.1
Rate of return	3.32%	4.13%	4.45%	4.89%	6.1%	3.73%	3.83%	3.67%
EPS ²	1.62	1.53	2.22	2.47	1.5	1.4	1.44	1.38
Distribution rate	74.1%	91.5%	90.1%	97.2%	120%	80%	79.9%	79.7%
Net sales ¹	101,537	98,623	96,201	96,247	90,781	91,556	91,555	91,637
EBITDA ¹	18,896	18,096	21,058	19,828	15,688	14,069	13,287	12,618
EBIT ¹	7,654	7,374	10,358	10,012	7,155	6,409	6,409	6,415
Net income	5,270	4,961	7,182	8,017	4,854	-	-	-
Net Debt ¹	12,718	13,228	3,187	2,516	15,623	11,254	5,369	453.8
Reference price ²	36.10	33.90	44.90	49.05	29.50	30.00	30.00	30.00
Nbr of stocks (in thousands)	3,241,416	3,241,416	3,241,416	3,241,416	3,241,416	3,241,416	-	-
Announcement Date	24/3/22	16/3/23	14/3/24	12/3/25	12/3/26	-	-	-

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.($)
CHENG SHIN RUBBER IND. CO., LTD.	21.5x	1.19x	7.73x	3.72%	3.06B
PIRELLI & C. S.P.A.	13.84x	1.2x	5.19x	4.13%	7.97B
MRF LIMITED	23.93x	1.57x	11.88x	0.19%	5.52B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.47x	0.48x	2.99x	5.34%	5.2B
BALKRISHNA INDUSTRIES LIMITED	26.56x	3.34x	15.85x	0.85%	4.38B
APOLLO TYRES LIMITED	15.62x	0.92x	7.29x	1.55%	2.73B
SHANDONG LINGLONG TYRE CO.,LTD.	28.48x	0.97x	8.61x	0.96%	2.26B
QINGDAO SENTURY TIRE CO., LTD.	11.92x	-	-	2.25%	1.99B
TRIANGLE TYRE CO.,LTD	10.68x	-	-	-	1.48B
KUMHO TIRE CO., INC.	4.96x	0.61x	3.27x	-	1.46B
Average	16.29x	1.28x	7.85x	2.37%	3.61B
Weighted average by Cap.	16.83x	1.37x	7.97x	2.65%