Company Valuation: Capital Securities Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 29,416 36,797 23,554 35,494 53,513 51,993
Change - 25.09% -35.99% 50.69% 50.76% -2.84%
Enterprise Value (EV) 1 41,725 50,460 36,145 67,847 124,014 115,042
Change - 20.94% -28.37% 87.71% 82.79% -7.23%
P/E ratio 8.26x 7.03x 28x 8.61x 11x 9.07x
PBR 0.82x 0.95x 0.66x 0.88x 1.27x 1.14x
PEG - 0.1x -0.3x 0x 0.6x 0.5x
Capitalization / Revenue 3.2x 2.86x 2.98x 3.32x 3.75x 3.15x
EV / Revenue 4.55x 3.92x 4.57x 6.35x 8.68x 6.96x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1.1 1.65 0.39 1.33 1.5 0.4
Rate of return 8.12% 9.73% 3.59% 8.13% 6.09% 1.67%
EPS 2 1.64 2.41 0.387 1.9 2.25 2.64
Distribution rate 67.1% 68.5% 101% 70% 66.7% 15.2%
Net sales 1 9,180 12,887 7,904 10,688 14,286 16,529
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 3,570 5,250 840 4,132 4,884 5,736
Net Debt 1 12,309 13,663 12,590 32,353 70,501 63,049
Reference price 2 13.55 16.95 10.85 16.35 24.65 23.95
Nbr of stocks (in thousands) 2,170,908 2,170,908 2,170,908 2,170,908 2,170,908 2,170,908
Announcement Date 30/03/21 16/03/22 16/03/23 15/03/24 14/03/25 13/03/26
1TWD in Million2TWD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.1B
19.78x13.75x15.01x0.66% 43.26B
10.6x6.12x - 3.04% 39.84B
33.97x4.34x5.5x0.41% 37.6B
5.1x6.63x - 6.04% 16.54B
12.04x - - 3.65% 10.55B
7.47x0.86x2.55x7.93% 7.88B
11.38x - - 4.18% 6.12B
13.38x - - 2.28% 6.09B
Average 14.22x 6.34x 7.69x 3.52% 19B
Weighted average by Cap. 17.73x 7.70x 9.88x 2.41%

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. 6005 Stock
  4. Valuation Capital Securities Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW