Company Valuation: Hwa Fong Rubber Industrial Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027
Market Cap 1 5,042 4,176 4,190 -
Change - -17.17% 0.33% -
Enterprise Value (EV) 5,042 4,176 4,190 4,190
Change - -17.17% 0.33% 0%
P/E 11.2x 12.9x - -
PBR - - - -
PEG - -0.5x - -
Capitalization / Revenue - - 0.89x 0.81x
EV / Revenue - - 0.89x 0.81x
EV / EBITDA - - - -
EV / EBIT - - 9.33x 7.03x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - 1.2 1.2
Rate of return - - 8% 8%
EPS 2 1.61 1.16 - -
Distribution rate - - - -
Net sales 1 - - 4,700 5,146
EBITDA - - - -
EBIT 1 - - 449 596
Net income 450 324.9 - -
Net Debt - - - -
Reference price 2 18.05 14.95 15.00 15.00
Nbr of stocks (in thousands) 2,79,349 2,79,349 2,79,349 -
Announcement Date 13/03/25 13/03/26 - -
1TWD in Million2TWD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13Cr
14.08x1.21x5.26x4.08% 801.14Cr
23.83x1.56x11.83x0.19% 548.86Cr
5.32x0.47x2.93x5.48% 514.93Cr
26.7x3.35x15.93x0.85% 440.33Cr
21.5x1.19x7.73x3.72% 307.03Cr
15.16x0.89x7.1x1.59% 265.12Cr
28.53x0.97x8.62x0.96% 226.67Cr
11.97x - - 2.24% 199.61Cr
10.5x - - - 145.51Cr
Average 17.51x 1.38x 8.49x 2.39% 346.24Cr
Weighted average by Cap. 17.36x 1.41x 8.20x 2.66%

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

  1. Stock Market
  2. Stocks
  3. 2109 Stock
  4. Valuation Hwa Fong Rubber Industrial Co., Ltd.