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 06/04/22 12/04/23 26/03/24 24/03/25 08/04/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.4Cr
18.81x0.85x6.08x4.31% 2.34TCr
13.29x - - 6.41% 1.98TCr
-316.32x - - -.--% 1.46TCr
-80.73x0.84x6.19x0.89% 1.35TCr
16.57x2.27x49.15x2.12% 1.19TCr
24.14x3.57x12.63x0.74% 824.45Cr
23.82x2.14x14.05x1.23% 598.94Cr
21.77x0.79x11.73x2.02% 555.87Cr
24.05x - - - 527.67Cr
Average -28.29x 1.74x 16.64x 2.21% 1.08TCr
Weighted average by Cap. -38.93x 1.53x 15.50x 2.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

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