Company Valuation: Chainqui Construction Development Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,154 4,143 3,301 3,784 3,626 3,705
Change - -0.27% -20.33% 14.63% -4.15% 2.17%
Enterprise Value (EV) 1 4,268 4,444 4,330 6,087 6,444 8,792
Change - 4.11% -2.55% 40.57% 5.86% 36.44%
P/E 18x 93.9x -21.9x -15.4x 76.9x -20.6x
PBR 0.91x 0.98x 0.78x 0.94x 0.86x 0.95x
PEG - -1.2x 0x -0.2x -1x 0x
Capitalization / Revenue 3.1x 5.23x 16.3x 16.9x 2.55x 14x
EV / Revenue 3.19x 5.6x 21.4x 27.2x 4.53x 33.3x
EV / EBITDA 11x 32.5x -175x -195x 25.3x -235x
EV / EBIT 12.8x 51.9x -54.8x -71.1x 33.2x -90x
EV / FCF 8.74x 32x -5.81x -5.58x -26.8x -4.36x
FCF Yield 11.4% 3.12% -17.2% -17.9% -3.73% -23%
Dividend per Share 2 1.5 - - - - -
Rate of return 8.11% - - - - -
EPS 2 1.03 0.1965 -0.6721 -1.094 0.21 -0.8018
Distribution rate 146% - - - - -
Net sales 1 1,338 792.9 202.6 223.5 1,423 264.4
EBITDA 1 387 136.6 -24.72 -31.16 254.8 -37.41
EBIT 1 334.2 85.62 -78.98 -85.64 194 -97.66
Net income 1 232.3 44.12 -150.9 -245.6 47.3 -180
Net Debt 1 114.1 300.7 1,029 2,303 2,818 5,087
Reference price 2 18.50 18.45 14.70 16.85 16.15 16.50
Nbr of stocks (in thousands) 224,551 224,551 224,551 224,551 224,551 224,551
Announcement Date 16/03/21 15/03/22 13/03/23 14/03/24 14/03/25 27/04/26
1TWD in Million2TWD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 94.27M
65.33x2.82x27.61x0.07% 94.69B
13.32x1.07x5.89x4.41% 72.65B
38.95x4.77x26.44x0.17% 59.06B
25.01x1.92x18.62x1.24% 53.91B
55.45x4.61x29.47x1.64% 46.02B
33.89x0.8x13.43x1.87% 40.11B
28.17x0.55x8.77x2.12% 36.07B
25.6x1.66x15.99x0.19% 33.33B
4.58x0.29x6.22x6.19% 27.27B
Average 32.26x 2.05x 16.94x 1.99% 46.32B
Weighted average by Cap. 36.08x 2.28x 18.40x 1.74%

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. 2509 Stock
  4. Valuation Chainqui Construction Development Co., Ltd.