Company Valuation: CSBC Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 13,457 20,453 18,170 18,950 19,182 25,491
Change - 51.99% -11.16% 4.3% 1.22% 32.89%
Enterprise Value (EV) 1 30,869 31,960 38,602 31,098 29,616 45,451
Change - 3.53% 20.78% -19.44% -4.77% 53.47%
P/E -8.41x 1,367x -5.15x -4.7x -6.84x -11.3x
PBR 2.69x 1.55x 1.85x 2.83x 2.11x 3.55x
PEG - -14x 0x -0.3x 0.1x 0.6x
Capitalization / Revenue 0.53x 1.07x 0.83x 0.88x 1.32x 1.17x
EV / Revenue 1.22x 1.67x 1.76x 1.45x 2.04x 2.09x
EV / EBITDA -23.4x 49x -12.4x -14.2x -9.85x -20.6x
EV / EBIT -16.2x -10,968x -10.3x -11x -7.96x -15.4x
EV / FCF -4.29x -19.6x -5.04x 3.71x -12.8x -3.41x
FCF Yield -23.3% -5.1% -19.8% 27% -7.81% -29.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.383 0.0161 -3.785 -4.319 -2.199 -1.773
Distribution rate - - - - - -
Net sales 1 25,297 19,113 21,994 21,476 14,494 21,780
EBITDA 1 -1,321 652 -3,102 -2,183 -3,008 -2,209
EBIT 1 -1,907 -2.914 -3,758 -2,836 -3,718 -2,961
Net income 1 -1,600 13.24 -3,527 -4,031 -2,780 -2,260
Net Debt 1 17,413 11,507 20,432 12,148 10,434 19,960
Reference price 2 28.45 21.95 19.50 20.30 15.05 20.00
Nbr of stocks (in thousands) 472,992 931,787 931,787 933,515 1,274,539 1,274,539
Announcement Date 22/3/21 7/3/22 12/3/23 12/3/24 11/3/25 10/3/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 688M
13.29x0.66x4.84x2.69% 36.95B
19.75x3.1x15.07x - 20.52B
20.57x2.45x16.49x0% 19.58B
6.97x0.48x2.6x4.74% 15.93B
17.61x1.6x11.59x0.5% 12.81B
7.48x1.52x4.48x6.53% 10.65B
37.67x1.29x12.72x1.08% 5.36B
13x0.73x7.32x2.24% 5.11B
62.18x6.86x47.57x0.71% 4.07B
Average 22.06x 2.07x 13.63x 2.31% 13.17B
Weighted average by Cap. 17.07x 1.67x 10.29x 2.45%

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. 2208 Stock
  4. Valuation CSBC Corporation