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

Equities

End-of-day quote Taiwan S.E. Other stock markets 12/11/2025			5-day change	1st Jan Change
49.50 ^TWD	+0.71%		+0.81%	+18.94%

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
08-06	Farglory Free Trade Zone Investment Holding Co., Ltd. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	5,968	6,842	15,524	14,329	19,375	15,422
Change	-	14.64%	126.89%	-7.69%	35.22%	-20.41%
Enterprise Value (EV) ¹	8,541	10,636	22,495	25,191	31,748	29,140
Change	-	24.54%	111.5%	11.98%	26.03%	-8.22%
P/E ratio	8.54x	14.9x	27.2x	12.3x	19.8x	21.5x
PBR	1.12x	1.21x	2.6x	1.79x	1.94x	1.48x
PEG	-	-0.4x	1.1x	0.2x	-0.8x	-0.8x
Capitalization / Revenue	2.62x	3.59x	6.11x	4.48x	6.66x	4.45x
EV / Revenue	3.76x	5.58x	8.86x	7.88x	10.9x	8.41x
EV / EBITDA	7.06x	11.6x	17.2x	14.6x	22x	15.4x
EV / EBIT	8.62x	15.7x	21.7x	17.5x	33.5x	25.5x
EV / FCF	10.6x	23.2x	-41x	-19.8x	79.9x	38.6x
FCF Yield	9.4%	4.3%	-2.44%	-5.04%	1.25%	2.59%
Dividend per Share ²	0.8252	0.9903	1.32	0.9903	0.817	1.078
Rate of return	3.85%	4.03%	2.37%	2.29%	1.56%	2.59%
EPS ²	2.509	1.65	2.047	3.516	2.642	1.931
Distribution rate	32.9%	60%	64.5%	28.2%	30.9%	55.8%
Net sales ¹	2,274	1,907	2,539	3,197	2,908	3,465
EBITDA ¹	1,210	913.5	1,304	1,727	1,443	1,897
EBIT ¹	991.2	675.5	1,036	1,438	948.9	1,142
Net income ¹	553.3	461.2	571	1,096	892.2	716.9
Net Debt ¹	2,573	3,794	6,972	10,862	12,373	13,718
Reference price ²	21.42	24.55	55.70	43.16	52.29	41.62
Nbr of stocks (in thousands)	278,679	278,679	278,679	331,997	370,553	370,553
Announcement Date	26/03/20	29/03/21	28/03/22	15/03/23	12/03/24	13/03/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FARGLORY FREE TRADE ZONE INVESTMENT HOLDING CO., LTD.	-	-	-	-	590M
UNITED PARCEL SERVICE, INC.	14.83x	1.15x	8.38x	6.81%	81.6B
FEDEX CORPORATION	16.12x	0.87x	7.69x	2.13%	63.39B
DHL GROUP	14.83x	0.87x	6.62x	4.12%	58.73B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	23.95x	1.62x	16.09x	1.08%	18.85B
J&T GLOBAL EXPRESS LIMITED	39.77x	0.99x	12.2x	-.--%	11.45B
INPOST S.A.	19.86x	2.1x	7.34x	-.--%	6.06B
GXO LOGISTICS, INC.	91.2x	0.61x	9.15x	-.--%	5.95B
SINOTRANS LIMITED	7.87x	0.38x	5.15x	6.03%	6.02B
SG HOLDINGS CO.,LTD.	15.12x	0.71x	8.43x	3.52%	5.88B
Average	27.06x	1.03x	9.01x	2.63%	25.85B
Weighted average by Cap.	18.65x	1.03x	8.46x	3.92%