Company Valuation: Sun Rise E&T Corporation

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 6/4/22 12/4/23 26/3/24 24/3/25 8/4/26
1TWD in Million2TWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 40.67M
13.78x0.77x5.58x4.97% 20.24B
18.56x3.83x11.89x6.61% 19.27B
-316.32x - - -.--% 14.22B
-76.57x0.83x6.17x0.89% 13.78B
14.54x2.5x52.84x1.96% 12.84B
19.83x3.03x10.42x1.36% 6.74B
21.95x2x13.48x1.69% 5.4B
21.43x0.75x11.1x2.98% 5.19B
27.03x2.76x17.63x1.97% 5.05B
Average -28.42x 2.06x 16.14x 2.49% 10.28B
Weighted average by Cap. -41.18x 2.06x 15.76x 3.01%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 1343 Stock
  4. Valuation Sun Rise E&T Corporation