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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 42.1M
32.77x7.23x18.62x1.22% 242B
31.12x4.78x15.48x1.91% 136B
31.56x3.77x19.54x0.92% 84.03B
19.64x7x31.09x3.76% 73.25B
93.97x6.87x16x2.28% 70.49B
70.71x1.36x8.74x5.54% 38.84B
10.49x1.05x5.7x2.94% 31.93B
16.64x1.91x11.11x2.37% 27.07B
47.19x5.8x31.94x1.22% 25.94B
Average 39.34x 4.42x 17.58x 2.46% 73B
Weighted average by Cap. 37.88x 5.49x 18.24x 2.02%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sun Rise E&T Corporation

Historical PBR trend

Valuation ratios - PBR - Sun Rise E&T Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sun Rise E&T Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sun Rise E&T Corporation

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