Company Valuation: Solar Applied Materials Technology Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 21,682 30,248 19,138 23,172 37,379 39,635
Change - 39.51% -36.73% 21.08% 61.31% 6.04%
Enterprise Value (EV) 1 30,589 37,312 27,040 31,573 47,896 51,081
Change - 21.98% -27.53% 16.76% 51.7% 6.65%
P/E ratio 25.7x 23.9x 13.7x 21.3x 19.7x 21.2x
PBR 2.64x 2.5x 1.5x 1.79x 2.62x 2.65x
PEG - 0.9x 1.47x -1x 0.3x -11.27x
Capitalization / Revenue 0.81x 0.96x 0.74x 1.02x 1.26x 1.01x
EV / Revenue 1.15x 1.19x 1.05x 1.4x 1.61x 1.3x
EV / EBITDA 14.8x 18.3x 12.9x 16.4x 16.9x 10.6x
EV / EBIT 19.2x 23.1x 16.6x 23.1x 21.7x 12.3x
EV / FCF 13.9x -34.1x -42.5x -115x -20.3x 54.4x
FCF Yield 7.2% -2.94% -2.35% -0.87% -4.92% 1.84%
Dividend per Share 2 1.2 1.5 1.5 1.2 2 -
Rate of return 2.76% 2.94% 4.68% 3.09% 3.19% -
EPS 2 1.69 2.14 2.34 1.82 3.19 3.13
Distribution rate 71% 70.1% 64.1% 65.9% 62.7% -
Net sales 1 26,665 31,355 25,791 22,629 29,770 39,411
EBITDA 1 2,061 2,037 2,090 1,923 2,835 4,798
EBIT 1 1,597 1,617 1,630 1,366 2,204 4,145
Net income 1 843.4 1,256 1,389 1,085 1,903 1,867
Net Debt 1 8,907 7,064 7,902 8,401 10,517 11,446
Reference price 2 43.50 51.10 32.05 38.85 62.70 66.50
Nbr of stocks (in thousands) 4,98,431 5,91,931 5,97,137 5,96,443 5,96,156 5,96,022
Announcement Date 09/03/21 18/03/22 23/03/23 11/03/24 12/03/25 30/03/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 295.74Cr
12.88x1.63x8.99x1.21% 1.82TCr
26.44x2.87x14.29x0.66% 1.32TCr
16.43x0.37x11.36x1.08% 981.83Cr
133.62x - - - 811.22Cr
14.16x - - 2.83% 705.12Cr
47.67x - - - 700.76Cr
13.97x1.58x5.07x2.67% 670.79Cr
476.92x - - - 594.02Cr
Average 92.76x 1.61x 9.93x 1.69% 877.84Cr
Weighted average by Cap. 68.24x 1.71x 10.39x 1.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 1785 Stock
  4. Valuation Solar Applied Materials Technology Corporation