|
End-of-day quote
Taiwan S.E.
13/10/2026
|
5-day change | 1st Jan Change | ||
| 30.85 TWD | +0.98% |
|
+2.66% | +4.58% |
| 13/08 | Cheng Shin Rubber Ind to Inject $20 Million in Unit; Shares Drop 5% | MT |
| 13/08 | Cheng Shin Rubber Industrial to Liquidate Machinery Joint Venture | MT |
Company Valuation: Cheng Shin Rubber Ind. Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,17,015 | 1,09,884 | 1,45,540 | 1,58,991 | 95,622 | 1,01,780 | - | - |
| Change | - | -6.09% | 32.45% | 9.24% | -39.86% | 6.44% | - | - |
| Enterprise Value (EV) 1 | 1,29,733 | 1,23,112 | 1,48,726 | 1,61,507 | 1,11,245 | 1,13,035 | 1,07,150 | 1,02,234 |
| Change | - | -5.1% | 20.81% | 8.59% | -31.12% | 1.61% | -5.21% | -4.59% |
| P/E | 22.3x | 22.2x | 20.2x | 19.9x | 19.7x | 22x | 21.4x | 22.4x |
| PBR | 1.45x | 1.31x | 1.7x | 1.77x | 1.09x | 1.16x | 1.15x | 1.14x |
| PEG | - | -4x | 0.4x | 1.8x | -0.5x | -3.3x | 7.49x | -5.38x |
| Capitalization / Revenue | 1.15x | 1.11x | 1.51x | 1.65x | 1.05x | 1.11x | 1.11x | 1.11x |
| EV / Revenue | 1.28x | 1.25x | 1.55x | 1.68x | 1.23x | 1.23x | 1.17x | 1.12x |
| EV / EBITDA | 6.87x | 6.8x | 7.06x | 8.15x | 7.09x | 8.03x | 8.06x | 8.1x |
| EV / EBIT | 17x | 16.7x | 14.4x | 16.1x | 15.5x | 17.6x | 16.7x | 15.9x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 1.2 | 1.4 | 2 | 2.4 | 1.8 | 1.12 | 1.15 | 1.1 |
| Rate of return | 3.32% | 4.13% | 4.45% | 4.89% | 6.1% | 3.63% | 3.73% | 3.57% |
| EPS 2 | 1.62 | 1.53 | 2.22 | 2.47 | 1.5 | 1.4 | 1.44 | 1.38 |
| Distribution rate | 74.1% | 91.5% | 90.1% | 97.2% | 120% | 80% | 79.9% | 79.7% |
| Net sales 1 | 1,01,537 | 98,623 | 96,201 | 96,247 | 90,781 | 91,556 | 91,555 | 91,637 |
| EBITDA 1 | 18,896 | 18,096 | 21,058 | 19,828 | 15,688 | 14,069 | 13,287 | 12,618 |
| EBIT 1 | 7,654 | 7,374 | 10,358 | 10,012 | 7,155 | 6,409 | 6,409 | 6,415 |
| Net income | 5,270 | 4,961 | 7,182 | 8,017 | 4,854 | - | - | - |
| Net Debt 1 | 12,718 | 13,228 | 3,187 | 2,516 | 15,623 | 11,254 | 5,369 | 453.8 |
| Reference price 2 | 36.10 | 33.90 | 44.90 | 49.05 | 29.50 | 30.85 | 30.85 | 30.85 |
| Nbr of stocks (in thousands) | 32,41,416 | 32,41,416 | 32,41,416 | 32,41,416 | 32,41,416 | 32,41,416 | - | - |
| Announcement Date | 24/03/22 | 16/03/23 | 14/03/24 | 12/03/25 | 12/03/26 | - | - | - |
1TWD in Million2TWD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.04x | 1.22x | 7.91x | 3.63% | 310.6Cr | |
| 13.61x | 1.03x | 5.53x | 3.42% | 3.11TCr | |
| 13.92x | 1x | 5.64x | 3.94% | 2.57TCr | |
| 14.66x | 1.24x | 5.39x | 3.96% | 811.26Cr | |
| 8.75x | 1.16x | 5.53x | 3.24% | 731.91Cr | |
| 9.36x | 0.96x | 5.47x | 3.17% | 594.99Cr | |
| 8.55x | - | - | 3.56% | 565.29Cr | |
| 5.7x | 0.48x | 3.06x | 4.94% | 558.23Cr | |
| 24.45x | 1.54x | 11.93x | 0.19% | 547.37Cr | |
| 14.74x | - | - | 3.09% | 499.36Cr | |
| Average | 13.58x | 1.08x | 6.31x | 3.31% | 1.03TCr | |
| Weighted average by Cap. | 13.36x | 1.05x | 5.85x | 3.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2105 Stock
- Valuation Cheng Shin Rubber Ind. Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
