Valuation Coremax Corporation

Stocks

End-of-day quote Taiwan S.E. 01/10/2026			5-day change	1st Jan Change
87.50 ^TWD	-1.02%		+9.24%	+34.20%

11/08	Coremax Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
12/05	Coremax 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	6,512	15,840	9,663	9,197	6,339	7,692
Change	-	143.25%	-39%	-4.82%	-31.07%	21.35%
Enterprise Value (EV) ¹	8,308	17,748	10,660	9,171	5,889	8,985
Change	-	113.64%	-39.94%	-13.97%	-35.79%	52.58%
P/E	40.5x	32x	20.5x	-84.1x	38.8x	46.3x
PBR	2x	3.31x	1.93x	1.7x	1.14x	1.33x
PEG	-	0x	-6.36x	1x	-0x	37.44x
Capitalization / Revenue	1.23x	2.16x	1.06x	1.76x	1.55x	1.24x
EV / Revenue	1.57x	2.42x	1.17x	1.75x	1.44x	1.45x
EV / EBITDA	17.2x	20.5x	12.3x	42.9x	12.2x	11.5x
EV / EBIT	38.4x	30.4x	18.3x	-98.1x	35.4x	20.6x
EV / FCF	-30.6x	-15.9x	12.6x	24.6x	13x	-6.15x
FCF Yield	-3.27%	-6.28%	7.94%	4.06%	7.69%	-16.3%
Dividend per Share ²	1.2	3	3	0.8	0.95	1
Rate of return	1.71%	2.03%	3.28%	1.02%	1.76%	1.53%
EPS ²	1.728	4.619	4.47	-0.93	1.39	1.407
Distribution rate	69.4%	64.9%	67.1%	-86%	68.3%	71.1%
Net sales ¹	5,285	7,339	9,082	5,232	4,096	6,191
EBITDA ¹	484	866.8	865.9	213.7	481.9	781.7
EBIT ¹	216.3	584.4	582.8	-93.48	166.3	436.6
Net income ¹	155.2	462.9	493.2	-100.2	169	184.3
Net Debt ¹	1,796	1,908	997	-25.74	-450.1	1,293
Reference price ²	70.00	148.00	91.50	78.20	53.90	65.20
Nbr of stocks (in thousands)	93,029	107,029	105,604	117,604	117,604	117,976
Announcement Date	3/3/21	25/2/22	9/3/23	1/3/24	3/3/25	6/3/26

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.($)
COREMAX CORPORATION	-	-	-	-	342M
ECOLAB INC.	36.18x	4.95x	20.09x	1.07%	76.97B
GIVAUDAN SA	30.67x	4.58x	19.79x	2.17%	37.73B
SIKA AG	24.9x	2.96x	15.37x	2.09%	35.38B
HENKEL AG & CO. KGAA	14.3x	1.5x	8.35x	2.92%	31.95B
NOVONESIS A/S	35.54x	6.47x	17.17x	1.74%	29.7B
FUJIFILM HOLDINGS CORPORATION	14.16x	1.37x	8.42x	2.23%	25.47B
EMS-CHEMIE HOLDING AG	37.74x	9.28x	27.81x	2.3%	22.97B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	8.83x	2.52x	5.02x	2.96%	18.53B
DUPONT DE NEMOURS, INC.	24.38x	2.64x	10.73x	1.85%	17.54B
Average	25.19x	4.03x	14.75x	2.15%	29.66B
Weighted average by Cap.	27.52x	4.19x	16.03x	1.96%