Company Valuation: New Asia Construction & Development Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,199 1,518 1,131 3,191 2,908 3,360
Change - 26.6% -25.48% 182% -8.87% 15.56%
Enterprise Value (EV) 1 625.2 1,072 1,004 2,497 2,381 1,668
Change - 71.46% -6.37% 148.83% -4.67% -29.93%
P/E -1.7x 14.4x -1.46x 18.3x 13.3x 12.1x
PBR 0.7x 0.84x 0.83x 2.08x 1.64x 1.64x
PEG - -0x 0x -0x 0.5x 0.5x
Capitalization / Revenue 0.19x 0.19x 0.17x 0.37x 0.3x 0.32x
EV / Revenue 0.1x 0.13x 0.15x 0.29x 0.25x 0.16x
EV / EBITDA -0.77x 14.5x -1.34x 15.2x 13.3x 6.9x
EV / EBIT -0.75x 18.5x -1.31x 16.6x 14.5x 7.42x
EV / FCF 1.07x -4.1x -3.64x 5.33x -8.23x 1.61x
FCF Yield 93.4% -24.4% -27.4% 18.7% -12.2% 62.3%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -3.11 0.4657 -3.42 0.77 0.9664 1.225
Distribution rate - - - - - -
Net sales 1 6,304 8,043 6,856 8,630 9,625 10,343
EBITDA 1 -812.9 73.71 -751.7 164.3 179.4 241.7
EBIT 1 -830.7 57.84 -764.2 150.4 164.1 224.7
Net income 1 -703.4 105.4 -773.1 174.4 218.7 277.3
Net Debt 1 -574.1 -446.4 -127.8 -693.1 -526.8 -1,692
Reference price 2 5.30 6.71 5.00 14.10 12.85 14.85
Nbr of stocks (in thousands) 226,279 226,278 226,278 226,278 226,278 226,279
Announcement Date 25/3/21 29/3/22 15/3/23 14/3/24 14/3/25 23/3/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 97.06M
65.05x2.81x27.51x0.07% 94.32B
13.09x1.06x5.81x4.48% 71.3B
38.8x4.75x26.33x0.17% 58.83B
25.27x1.93x18.78x1.23% 54.5B
55.39x4.6x29.44x1.64% 45.98B
33.09x0.78x13.13x1.92% 39.23B
27.88x0.54x8.68x2.14% 35.71B
25.4x1.65x15.86x0.19% 33.07B
4.66x0.29x6.25x6.11% 27.62B
Average 32.07x 2.05x 16.86x 2% 46.07B
Weighted average by Cap. 35.91x 2.28x 18.36x 1.75%

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. 2516 Stock
  4. Valuation New Asia Construction & Development Corp.