Valuation Fubon Financial Holding Co., Ltd.

Equities

End-of-day quote Taiwan S.E. Other stock markets 10/03/2026			5-day change	1st Jan Change
88.30 ^TWD	+1.26%		-5.16%	-8.12%

03-10	Fubon Financial Unit to Inject HK$120 Million in Hong Kong Subsidiary	MT
03-02	Fubon Financial to Issue Debentures Worth NT$5 Billion	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	478,420	1,020,946	697,850	843,370	1,234,015	1,206,683	1,206,683	-
Change	-	113.4%	-31.65%	20.85%	46.32%	-2.21%	0%	-
Enterprise Value (EV)	478,420	1,020,946	849,183	1,039,646	1,378,791	1,206,683	1,206,683	1,206,683
Change	-	113.4%	-16.82%	22.43%	32.62%	-12.48%	0%	0%
P/E ratio	5.47x	6.11x	15.9x	13.5x	8.38x	11.3x	9.87x	9.41x
PBR	0.63x	0.91x	1.23x	1.05x	1.3x	1.31x	1.21x	1.09x
PEG	-	0.1x	-0.2x	0.3x	0x	-0.4x	0.7x	1.9x
Capitalization / Revenue	1x	2.1x	2.69x	5.03x	3.55x	4.01x	3.41x	3.2x
EV / Revenue	0x	0x	0x	0x	0x	4.01x	3.41x	3.2x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.51x	7.76x	7.65x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.298	2.95	3.097	2.323	-	3.48	3.898	4.261
Rate of return	6.42%	4.59%	6.22%	3.86%	-	3.94%	4.41%	4.83%
EPS ²	6.543	10.53	3.133	4.46	10.51	7.793	8.942	9.385
Distribution rate	35.1%	28%	98.9%	52.1%	-	44.7%	43.6%	45.4%
Net sales ¹	476,506	485,832	259,458	167,799	347,463	300,579	354,079	376,556
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	103,128	165,589	60,946	74,444	172,308	141,834	155,453	157,781
Net income ¹	90,272	144,559	46,926	66,017	150,820	110,825	131,085	132,864
Net Debt	-	-	151,333	196,276	144,777	-	-	-
Reference price ²	35.82	64.30	49.82	60.21	88.10	88.30	88.30	88.30
Nbr of stocks (in thousands)	13,357,127	15,877,077	14,007,364	14,007,365	14,007,365	13,665,722	13,665,722	-
Announcement Date	31/03/21	28/03/22	16/03/23	15/03/24	17/03/25	-	-	-

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.($)
FUBON FINANCIAL HOLDING CO., LTD.	11.33x	-	-	3.94%	38B
CHINA LIFE INSURANCE COMPANY LIMITED	4.43x	1.62x	-	3.15%	157B
AIA GROUP LIMITED	16.96x	-	-	2.28%	115B
LIFE INSURANCE CORPORATION OF INDIA	10.18x	0.49x	12.08x	1.43%	56.56B
JAPAN POST HOLDINGS CO., LTD.	15.68x	10.43x	114.04x	2.69%	33.2B
SBI LIFE INSURANCE COMPANY LIMITED	73.4x	1.55x	-	0.16%	21.44B
NN GROUP N.V.	8.57x	2x	9.73x	6.17%	20.35B
HDFC LIFE INSURANCE COMPANY LIMITED	69.76x	-	-	0.36%	15.41B
T&D HOLDINGS, INC.	14.45x	0.75x	-	3.29%	11.79B
GLOBE LIFE INC.	9.42x	2.33x	8.82x	0.79%	11.24B
Average	23.42x	2.74x	36.17x	2.43%	48.03B
Weighted average by Cap.	15.15x	2.37x	39.28x	2.62%