Valuation Success Prime Corporation

Stocks

End-of-day quote Taiwan S.E. 28/08/2026			5-day change	1st Jan Change
54.60 ^TWD	+0.18%		-0.91%	-16.06%

07/08	Success Prime Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
12/05	Success Prime 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	1,053	936.7	899.7	1,185	1,569	1,305
Change	-	-11.07%	-3.94%	31.65%	32.43%	-16.84%
Enterprise Value (EV) ¹	982.2	804.1	758.2	903.4	1,159	933.1
Change	-	-18.13%	-5.71%	19.14%	28.34%	-19.52%
P/E	17x	16.4x	11.5x	11.5x	11.8x	11.2x
PBR	1.3x	1.19x	1.11x	1.39x	1.76x	1.47x
PEG	-	-2x	0.3x	0.4x	0.4x	-0.9x
Capitalization / Revenue	1.36x	1.42x	1.28x	1.55x	1.88x	1.5x
EV / Revenue	1.27x	1.21x	1.08x	1.18x	1.39x	1.07x
EV / EBITDA	10.8x	8.42x	6.87x	6.5x	7.07x	6x
EV / EBIT	13.7x	10.4x	7.98x	7.4x	7.76x	6.74x
EV / FCF	6.73x	7.74x	4.48x	4.71x	5.92x	5.9x
FCF Yield	14.8%	12.9%	22.3%	21.2%	16.9%	17%
Dividend per Share ²	4.286	2.857	3.143	4.457	5.41	4.286
Rate of return	8.04%	6.06%	6.94%	7.48%	6.85%	6.59%
EPS ²	3.133	2.876	3.952	5.2	6.667	5.81
Distribution rate	137%	99.3%	79.5%	85.7%	81.1%	73.8%
Net sales ¹	776.4	661.9	702.3	764.8	835.8	870.8
EBITDA ¹	90.72	95.5	110.4	139	163.9	155.4
EBIT ¹	71.54	77.21	95.04	122	149.4	138.3
Net income ¹	62.23	56.9	78.7	103.6	132.8	116.7
Net Debt ¹	-71.06	-132.5	-141.5	-281.2	-409.2	-371.5
Reference price ²	53.33	47.14	45.29	59.62	78.95	65.05
Nbr of stocks (in thousands)	19,748	19,869	19,868	19,869	19,869	20,055
Announcement Date	19/3/21	23/3/22	22/3/23	18/3/24	10/3/25	10/3/26

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.($)
SUCCESS PRIME CORPORATION	-	-	-	-	36.31M
NEW ORIENTAL EDUCATION & TECHNOLOGY GROUP INC.	18.74x	1.24x	8.52x	2.02%	9.36B
TAL EDUCATION GROUP	7.98x	0.89x	4.33x	-.--%	6.62B
LAUREATE EDUCATION, INC.	18.64x	2.73x	8.86x	7.47%	5.34B
COVISTA INC.	15.42x	2.28x	8.42x	-	4.58B
PHYSICSWALLAH LIMITED	710.82x	7.76x	74.96x	-	3.61B
STRIDE, INC.	11.7x	1.04x	4.2x	-	3.57B
PERDOCEO EDUCATION CORPORATION	11.42x	-	-	-	2.1B
Average	113.53x	2.65x	18.21x	3.16%	4.4B
Weighted average by Cap.	86.12x	2.24x	14.50x	2.76%