Valuation Farglory Free Trade Zone Investment Holding Co., Ltd.

Equities

End-of-day quote Taiwan S.E. Other stock markets 10/04/2026			5-day change	1st Jan Change
48.15 ^TWD	+3.66%		+5.71%	-0.52%

03-11	Farglory Free Trade Zone Investment Holding Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
11-06	Farglory Free Trade Zone Investment Holding Co., Ltd. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	6,842	15,524	14,329	19,375	15,422	17,935
Change	-	126.89%	-7.69%	35.22%	-20.41%	16.3%
Enterprise Value (EV) ¹	10,636	22,495	25,191	31,748	29,140	31,066
Change	-	111.5%	11.98%	26.03%	-8.22%	6.61%
P/E ratio	14.9x	27.2x	12.3x	19.8x	21.5x	17.5x
PBR	1.21x	2.6x	1.79x	1.94x	1.48x	1.62x
PEG	-	1.1x	0.2x	-0.8x	-0.8x	0.4x
Capitalization / Revenue	3.59x	6.11x	4.48x	6.66x	4.45x	4.33x
EV / Revenue	5.58x	8.86x	7.88x	10.9x	8.41x	7.5x
EV / EBITDA	11.6x	17.2x	14.6x	22x	15.4x	13.1x
EV / EBIT	15.7x	21.7x	17.5x	33.5x	25.5x	20.3x
EV / FCF	23.2x	-41x	-19.8x	79.9x	38.6x	22.8x
FCF Yield	4.3%	-2.44%	-5.04%	1.25%	2.59%	4.39%
Dividend per Share ²	0.9903	1.32	0.9903	0.817	1.078	1.8
Rate of return	4.03%	2.37%	2.29%	1.56%	2.59%	3.72%
EPS ²	1.65	2.047	3.516	2.642	1.931	2.77
Distribution rate	60%	64.5%	28.2%	30.9%	55.8%	65%
Net sales ¹	1,907	2,539	3,197	2,908	3,465	4,143
EBITDA ¹	913.5	1,304	1,727	1,443	1,897	2,376
EBIT ¹	675.5	1,036	1,438	948.9	1,142	1,530
Net income ¹	461.2	571	1,096	892.2	716.9	1,028
Net Debt ¹	3,794	6,972	10,862	12,373	13,718	13,132
Reference price ²	24.55	55.70	43.16	52.29	41.62	48.40
Nbr of stocks (in thousands)	278,679	278,679	331,997	370,553	370,553	370,553
Announcement Date	29/03/21	28/03/22	15/03/23	12/03/24	13/03/25	12/03/26

¹TWD in Million²TWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FARGLORY FREE TRADE ZONE INVESTMENT HOLDING CO., LTD.	-	-	-	-	562M
FEDEX CORPORATION	21.66x	1.11x	9.55x	1.54%	89.26B
UNITED PARCEL SERVICE, INC.	14.52x	1.19x	8.68x	6.46%	86.41B
DHL GROUP	15.29x	0.93x	7.01x	3.96%	64.17B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	23.6x	1.6x	16.29x	1.13%	19.02B
J&T GLOBAL EXPRESS LIMITED	40.4x	1.06x	13.13x	-.--%	12.59B
INPOST S.A.	29.47x	2.43x	8.96x	-.--%	8.9B
GXO LOGISTICS, INC.	27.81x	0.59x	8.62x	-.--%	6.43B
SINOTRANS LIMITED	9.03x	0.33x	5.81x	5.6%	6.05B
SG HOLDINGS CO.,LTD.	15.76x	0.71x	8.38x	3.42%	5.8B
Average	21.95x	1.11x	9.60x	2.46%	29.92B
Weighted average by Cap.	19.13x	1.13x	9.20x	3.43%